Master Tec Group Berhad Income Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '23 Dec 31, 2023	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	285.44	285.44	362.68	275.88	162.31
Revenue Growth (YoY)	-	-21.30%	31.47%	69.96%	-
Cost of Revenue	241.41	241.41	327.56	262.33	155.79
Gross Profit	44.03	44.03	35.13	13.55	6.52
Selling, General & Admin	10.97	10.97	7.04	5.7	4.12
Other Operating Expenses	-	-	-	-2.1	-2.48
Operating Expenses	10.97	10.97	8.14	3.71	-1.23
Operating Income	33.06	33.06	26.99	9.84	7.76
Interest Expense	-4.22	-4.22	-4.17	-3.05	-3.18
Interest & Investment Income	0.94	0.94	0.35	0.42	0.52
Currency Exchange Gain (Loss)	0.28	0.28	0.7	-	1.13
Other Non Operating Income (Expenses)	2.71	2.71	2.31	-	-
EBT Excluding Unusual Items	32.77	32.77	26.18	7.22	6.22
Gain (Loss) on Sale of Assets	-	-	0	-	0.01
Pretax Income	32.77	32.77	26.18	7.22	6.23
Income Tax Expense	9.26	9.26	6.63	1.68	0.97
Net Income	23.51	23.51	19.56	5.53	5.26
Net Income to Common	23.51	23.51	19.56	5.53	5.26
Net Income Growth	-	20.20%	253.43%	5.23%	-
Shares Outstanding (Basic)	862	862	862	862	862
Shares Outstanding (Diluted)	862	862	862	862	862
EPS (Basic)	0.03	0.03	0.02	0.01	0.01
EPS (Diluted)	0.03	0.03	0.02	0.01	0.01
EPS Growth	-	20.20%	253.45%	5.23%	-
Free Cash Flow	26.88	26.88	12.79	-12.53	5.26
Free Cash Flow Per Share	0.03	0.03	0.01	-0.01	0.01
Dividend Per Share	0.007	0.007	0.326	-	-
Dividend Growth	-	-97.84%	-	-	-
Gross Margin	15.43%	15.43%	9.69%	4.91%	4.02%
Operating Margin	11.58%	11.58%	7.44%	3.57%	4.78%
Profit Margin	8.23%	8.23%	5.39%	2.01%	3.24%
Free Cash Flow Margin	9.42%	9.42%	3.53%	-4.54%	3.24%
EBITDA	36.63	36.63	30.68	13.37	11.24
EBITDA Margin	12.83%	12.83%	8.46%	4.84%	6.93%
D&A For EBITDA	3.57	3.57	3.69	3.52	3.49
EBIT	33.06	33.06	26.99	9.84	7.76
EBIT Margin	11.58%	11.58%	7.44%	3.57%	4.78%
Effective Tax Rate	28.26%	28.26%	25.31%	23.31%	15.60%
Advertising Expenses	-	-	-	0.02	0.02

Source: S&P Capital IQ. Standard template. Financial Sources.