MST Golf Group Berhad (KLSE:MSTGOLF)
Malaysia · Delayed Price · Currency is MYR 0.1600
0.00 (0.00%)
At close: Jun 3, 2026
MST Golf Group Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 288.65 | 298.28 | 327.78 | 325.43 | 300.88 | 206.52 | |
Revenue Growth (YoY) | -9.77% | -9.00% | 0.72% | 8.16% | 45.69% | 21.37% |
Cost of Revenue | 175.01 | 181.29 | 193.82 | 182.5 | 171.68 | 123.79 |
Gross Profit | 113.63 | 116.99 | 133.96 | 142.93 | 129.2 | 82.73 |
Selling, General & Admin | 116.81 | 115.47 | 121.61 | 113.38 | 89.12 | 58.39 |
Other Operating Expenses | -3.88 | -2.95 | -3.06 | -2.09 | -2.62 | -1.81 |
Operating Expenses | 112.94 | 112.52 | 118.57 | 111.29 | 86.5 | 56.57 |
Operating Income | 0.7 | 4.47 | 15.39 | 31.64 | 42.69 | 26.16 |
Interest Expense | -5.52 | -6.07 | -7.44 | -6.29 | -4.17 | -2.82 |
Interest & Investment Income | 0.36 | 0.57 | 1.1 | 0.93 | 0.01 | 0.16 |
Currency Exchange Gain (Loss) | 0.29 | 0.29 | 0.39 | 0.52 | 0.31 | - |
EBT Excluding Unusual Items | -4.18 | -0.74 | 9.43 | 26.79 | 38.84 | 23.5 |
Gain (Loss) on Sale of Investments | - | - | - | 0.31 | - | - |
Gain (Loss) on Sale of Assets | - | - | 0.01 | 0.02 | 0 | 0.07 |
Asset Writedown | -8.71 | -8.71 | - | - | - | -0.42 |
Other Unusual Items | 0.85 | 0.85 | - | 0.14 | - | 2.95 |
Pretax Income | -12.04 | -8.6 | 9.44 | 27.26 | 38.84 | 26.26 |
Income Tax Expense | 1.96 | 1.85 | 4.62 | 9.89 | 9.73 | 6.17 |
Earnings From Continuing Operations | -14 | -10.45 | 4.82 | 17.37 | 29.12 | 20.09 |
Minority Interest in Earnings | 0.91 | 0.92 | 1.11 | 0.26 | -2.46 | -2.08 |
Net Income | -13.09 | -9.52 | 5.92 | 17.63 | 26.65 | 18.01 |
Net Income to Common | -13.09 | -9.52 | 5.92 | 17.63 | 26.65 | 18.01 |
Net Income Growth | - | - | -66.40% | -33.85% | 47.96% | 39.88% |
Shares Outstanding (Basic) | 821 | 821 | 821 | 733 | 128 | 821 |
Shares Outstanding (Diluted) | 821 | 821 | 821 | 733 | 128 | 821 |
Shares Change (YoY) | - | - | 11.96% | 471.14% | -84.36% | - |
EPS (Basic) | -0.02 | -0.01 | 0.01 | 0.02 | 0.21 | 0.02 |
EPS (Diluted) | -0.02 | -0.01 | 0.01 | 0.02 | 0.21 | 0.02 |
EPS Growth | - | - | -70.06% | -88.42% | 846.08% | 39.88% |
Free Cash Flow | 45.77 | 44.13 | 4.29 | -25.93 | -14.91 | 2.37 |
Free Cash Flow Per Share | 0.06 | 0.05 | 0.01 | -0.04 | -0.12 | 0.00 |
Dividend Per Share | 0.003 | 0.003 | 0.003 | 0.010 | - | 0.021 |
Dividend Growth | - | - | -75.00% | - | - | - |
Gross Margin | 39.37% | 39.22% | 40.87% | 43.92% | 42.94% | 40.06% |
Operating Margin | 0.24% | 1.50% | 4.69% | 9.72% | 14.19% | 12.67% |
Profit Margin | -4.53% | -3.19% | 1.81% | 5.42% | 8.86% | 8.72% |
Free Cash Flow Margin | 15.86% | 14.79% | 1.31% | -7.97% | -4.96% | 1.15% |
EBITDA | 12.46 | 16.3 | 26.68 | 39.78 | 48.63 | 29.75 |
EBITDA Margin | 4.32% | 5.46% | 8.14% | 12.22% | 16.16% | 14.41% |
D&A For EBITDA | 11.77 | 11.82 | 11.29 | 8.15 | 5.94 | 3.59 |
EBIT | 0.7 | 4.47 | 15.39 | 31.64 | 42.69 | 26.16 |
EBIT Margin | 0.24% | 1.50% | 4.69% | 9.72% | 14.19% | 12.67% |
Effective Tax Rate | - | - | 48.98% | 36.27% | 25.04% | 23.49% |
Advertising Expenses | - | - | - | - | - | 5.68 |