Highlights

[MSPORTS] YoY Cumulative Quarter Result on 2018-12-31 [#4]

Stock [MSPORTS]: MULTI SPORTS HOLDINGS LTD
Announcement Date 31-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     13.98%    YoY -     -120.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 0 0 51,816 400,854 401,327 383,782 414,486 -
  YoY % 0.00% 0.00% -87.07% -0.12% 4.57% -7.41% -
  Horiz. % 0.00% 0.00% 12.50% 96.71% 96.83% 92.59% 100.00%
PBT -326 -148 -585,713 -13,667 45,027 40,985 91,121 -
  YoY % -120.27% 99.97% -4,185.60% -130.35% 9.86% -55.02% -
  Horiz. % -0.36% -0.16% -642.79% -15.00% 49.41% 44.98% 100.00%
Tax 0 0 0 -6,184 -11,892 -18,400 -23,496 -
  YoY % 0.00% 0.00% 0.00% 48.00% 35.37% 21.69% -
  Horiz. % -0.00% -0.00% -0.00% 26.32% 50.61% 78.31% 100.00%
NP -326 -148 -585,713 -19,851 33,135 22,585 67,625 -
  YoY % -120.27% 99.97% -2,850.55% -159.91% 46.71% -66.60% -
  Horiz. % -0.48% -0.22% -866.12% -29.35% 49.00% 33.40% 100.00%
NP to SH -326 -148 -585,713 -19,851 33,135 22,585 67,625 -
  YoY % -120.27% 99.97% -2,850.55% -159.91% 46.71% -66.60% -
  Horiz. % -0.48% -0.22% -866.12% -29.35% 49.00% 33.40% 100.00%
Tax Rate - % - % - % - % 26.41 % 44.89 % 25.79 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -41.17% 74.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 102.40% 174.06% 100.00%
Total Cost 326 148 637,529 420,705 368,192 361,197 346,861 -68.69%
  YoY % 120.27% -99.98% 51.54% 14.26% 1.94% 4.13% -
  Horiz. % 0.09% 0.04% 183.80% 121.29% 106.15% 104.13% 100.00%
Net Worth -2,366 -2,062 -1,993 543,037 509,209 452,166 429,309 -
  YoY % -14.72% -3.48% -100.37% 6.64% 12.62% 5.32% -
  Horiz. % -0.55% -0.48% -0.46% 126.49% 118.61% 105.32% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -2,366 -2,062 -1,993 543,037 509,209 452,166 429,309 -
  YoY % -14.72% -3.48% -100.37% 6.64% 12.62% 5.32% -
  Horiz. % -0.55% -0.48% -0.46% 126.49% 118.61% 105.32% 100.00%
NOSH 606,841 606,764 606,764 527,527 517,542 518,004 517,676 2.68%
  YoY % 0.01% 0.00% 15.02% 1.93% -0.09% 0.06% -
  Horiz. % 117.22% 117.21% 117.21% 101.90% 99.97% 100.06% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.00 % 0.00 % -1,130.37 % -4.95 % 8.26 % 5.88 % 16.32 % -
  YoY % 0.00% 0.00% -22,735.76% -159.93% 40.48% -63.97% -
  Horiz. % 0.00% 0.00% -6,926.29% -30.33% 50.61% 36.03% 100.00%
ROE 0.00 % 0.00 % 0.00 % -3.66 % 6.51 % 4.99 % 15.75 % -
  YoY % 0.00% 0.00% 0.00% -156.22% 30.46% -68.32% -
  Horiz. % 0.00% 0.00% 0.00% -23.24% 41.33% 31.68% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS - - 8.58 75.99 77.54 74.09 80.07 -
  YoY % 0.00% 0.00% -88.71% -2.00% 4.66% -7.47% -
  Horiz. % 0.00% 0.00% 10.72% 94.90% 96.84% 92.53% 100.00%
EPS -0.05 -0.02 -96.95 -3.76 6.40 4.36 13.07 -
  YoY % -150.00% 99.98% -2,478.46% -158.75% 46.79% -66.64% -
  Horiz. % -0.38% -0.15% -741.78% -28.77% 48.97% 33.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.0039 -0.0034 -0.0033 1.0294 0.9839 0.8729 0.8293 -
  YoY % -14.71% -3.03% -100.32% 4.62% 12.72% 5.26% -
  Horiz. % -0.47% -0.41% -0.40% 124.13% 118.64% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 430,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS - - 8.54 66.06 66.13 63.24 68.30 -
  YoY % 0.00% 0.00% -87.07% -0.11% 4.57% -7.41% -
  Horiz. % 0.00% 0.00% 12.50% 96.72% 96.82% 92.59% 100.00%
EPS -0.05 -0.02 -96.52 -3.27 5.46 3.72 11.14 -
  YoY % -150.00% 99.98% -2,851.68% -159.89% 46.77% -66.61% -
  Horiz. % -0.45% -0.18% -866.43% -29.35% 49.01% 33.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.0039 -0.0034 -0.0033 0.8949 0.8391 0.7451 0.7074 -
  YoY % -14.71% -3.03% -100.37% 6.65% 12.62% 5.33% -
  Horiz. % -0.55% -0.48% -0.47% 126.51% 118.62% 105.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0150 0.0350 0.0350 0.0750 0.1150 0.2000 0.2800 -
P/RPS 0.00 0.00 0.41 0.10 0.15 0.27 0.35 -
  YoY % 0.00% 0.00% 310.00% -33.33% -44.44% -22.86% -
  Horiz. % 0.00% 0.00% 117.14% 28.57% 42.86% 77.14% 100.00%
P/EPS -27.92 -143.49 -0.04 -1.99 1.80 4.59 2.14 -
  YoY % 80.54% -358,625.06% 97.99% -210.56% -60.78% 114.49% -
  Horiz. % -1,304.67% -6,705.14% -1.87% -92.99% 84.11% 214.49% 100.00%
EY -3.58 -0.70 -2,758.01 -50.17 55.67 21.80 46.65 -
  YoY % -411.43% 99.97% -5,397.33% -190.12% 155.37% -53.27% -
  Horiz. % -7.67% -1.50% -5,912.13% -107.55% 119.34% 46.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.07 0.12 0.23 0.34 -
  YoY % 0.00% 0.00% 0.00% -41.67% -47.83% -32.35% -
  Horiz. % 0.00% 0.00% 0.00% 20.59% 35.29% 67.65% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/01/19 25/04/18 25/04/18 29/02/16 02/03/15 26/02/14 27/02/13 -
Price 0.0100 0.0350 0.0350 0.0550 0.1350 0.2050 0.2750 -
P/RPS 0.00 0.00 0.41 0.07 0.17 0.28 0.34 -
  YoY % 0.00% 0.00% 485.71% -58.82% -39.29% -17.65% -
  Horiz. % 0.00% 0.00% 120.59% 20.59% 50.00% 82.35% 100.00%
P/EPS -18.61 -143.49 -0.04 -1.46 2.11 4.70 2.11 -
  YoY % 87.03% -358,625.06% 97.26% -169.19% -55.11% 122.75% -
  Horiz. % -881.99% -6,800.47% -1.90% -69.19% 100.00% 222.75% 100.00%
EY -5.37 -0.70 -2,758.01 -68.42 47.43 21.27 47.50 -
  YoY % -667.14% 99.97% -3,931.00% -244.25% 122.99% -55.22% -
  Horiz. % -11.31% -1.47% -5,806.34% -144.04% 99.85% 44.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.05 0.14 0.23 0.33 -
  YoY % 0.00% 0.00% 0.00% -64.29% -39.13% -30.30% -
  Horiz. % 0.00% 0.00% 0.00% 15.15% 42.42% 69.70% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

237  238  528  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 VSOLAR 0.155+0.005 
 NAIM 1.08-0.08 
 ICON 0.065-0.02 
 HSI-H6P 0.17-0.01 
 HSI-C7F 0.43+0.005 
 BJLAND 0.215-0.01 
 PRESBHD 0.49+0.025 
 MERIDIAN 0.125-0.01 
Partners & Brokers