Highlights

[MSPORTS] YoY Quarter Result on 2014-12-31 [#4]

Stock [MSPORTS]: MULTI SPORTS HOLDINGS LTD
Announcement Date 02-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -22.17%    YoY -     150.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 0 0 99,015 119,687 106,791 105,931 115,364 -
  YoY % 0.00% 0.00% -17.27% 12.08% 0.81% -8.18% -
  Horiz. % 0.00% 0.00% 85.83% 103.75% 92.57% 91.82% 100.00%
PBT -67 -576,975 -8,846 9,124 5,770 20,684 29,342 -
  YoY % 99.99% -6,422.44% -196.95% 58.13% -72.10% -29.51% -
  Horiz. % -0.23% -1,966.38% -30.15% 31.10% 19.66% 70.49% 100.00%
Tax 0 0 -1,289 -3,092 -3,364 -5,511 -8,808 -
  YoY % 0.00% 0.00% 58.31% 8.09% 38.96% 37.43% -
  Horiz. % -0.00% -0.00% 14.63% 35.10% 38.19% 62.57% 100.00%
NP -67 -576,975 -10,135 6,032 2,406 15,173 20,534 -
  YoY % 99.99% -5,592.90% -268.02% 150.71% -84.14% -26.11% -
  Horiz. % -0.33% -2,809.85% -49.36% 29.38% 11.72% 73.89% 100.00%
NP to SH -67 -576,975 -10,135 6,032 2,406 15,173 20,534 -
  YoY % 99.99% -5,592.90% -268.02% 150.71% -84.14% -26.11% -
  Horiz. % -0.33% -2,809.85% -49.36% 29.38% 11.72% 73.89% 100.00%
Tax Rate - % - % - % 33.89 % 58.30 % 26.64 % 30.02 % -
  YoY % 0.00% 0.00% 0.00% -41.87% 118.84% -11.26% -
  Horiz. % 0.00% 0.00% 0.00% 112.89% 194.20% 88.74% 100.00%
Total Cost 67 576,975 109,150 113,655 104,385 90,758 94,830 -70.12%
  YoY % -99.99% 428.61% -3.96% 8.88% 15.01% -4.29% -
  Horiz. % 0.07% 608.43% 115.10% 119.85% 110.08% 95.71% 100.00%
Net Worth -2,062 -2,002 542,423 689,672 456,564 429,501 296,054 -
  YoY % -3.03% -100.37% -21.35% 51.06% 6.30% 45.07% -
  Horiz. % -0.70% -0.68% 183.22% 232.95% 154.22% 145.07% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 13,994 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 68.16 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth -2,062 -2,002 542,423 689,672 456,564 429,501 296,054 -
  YoY % -3.03% -100.37% -21.35% 51.06% 6.30% 45.07% -
  Horiz. % -0.70% -0.68% 183.22% 232.95% 154.22% 145.07% 100.00%
NOSH 606,764 606,764 526,931 700,957 523,043 517,908 449,999 5.10%
  YoY % 0.00% 15.15% -24.83% 34.02% 0.99% 15.09% -
  Horiz. % 134.84% 134.84% 117.10% 155.77% 116.23% 115.09% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.00 % 0.00 % -10.24 % 5.04 % 2.25 % 14.32 % 17.80 % -
  YoY % 0.00% 0.00% -303.17% 124.00% -84.29% -19.55% -
  Horiz. % 0.00% 0.00% -57.53% 28.31% 12.64% 80.45% 100.00%
ROE 0.00 % 0.00 % -1.87 % 0.87 % 0.53 % 3.53 % 6.94 % -
  YoY % 0.00% 0.00% -314.94% 64.15% -84.99% -49.14% -
  Horiz. % 0.00% 0.00% -26.95% 12.54% 7.64% 50.86% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS - - 18.79 17.07 20.42 20.45 25.64 -
  YoY % 0.00% 0.00% 10.08% -16.41% -0.15% -20.24% -
  Horiz. % 0.00% 0.00% 73.28% 66.58% 79.64% 79.76% 100.00%
EPS -0.01 -95.09 -1.92 1.17 0.46 2.93 4.56 -
  YoY % 99.99% -4,852.60% -264.10% 154.35% -84.30% -35.75% -
  Horiz. % -0.22% -2,085.31% -42.11% 25.66% 10.09% 64.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS -0.0034 -0.0033 1.0294 0.9839 0.8729 0.8293 0.6579 -
  YoY % -3.03% -100.32% 4.62% 12.72% 5.26% 26.05% -
  Horiz. % -0.52% -0.50% 156.47% 149.55% 132.68% 126.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 606,841
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS - - 16.32 19.72 17.60 17.46 19.01 -
  YoY % 0.00% 0.00% -17.24% 12.05% 0.80% -8.15% -
  Horiz. % 0.00% 0.00% 85.85% 103.73% 92.58% 91.85% 100.00%
EPS -0.01 -95.08 -1.67 0.99 0.40 2.50 3.38 -
  YoY % 99.99% -5,593.41% -268.69% 147.50% -84.00% -26.04% -
  Horiz. % -0.30% -2,813.02% -49.41% 29.29% 11.83% 73.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS -0.0034 -0.0033 0.8938 1.1365 0.7524 0.7078 0.4879 -
  YoY % -3.03% -100.37% -21.36% 51.05% 6.30% 45.07% -
  Horiz. % -0.70% -0.68% 183.19% 232.94% 154.21% 145.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0350 0.0350 0.0750 0.1150 0.2000 0.2800 0.4000 -
P/RPS 0.00 0.00 0.40 0.67 0.98 1.37 1.56 -
  YoY % 0.00% 0.00% -40.30% -31.63% -28.47% -12.18% -
  Horiz. % 0.00% 0.00% 25.64% 42.95% 62.82% 87.82% 100.00%
P/EPS -316.97 -146.46 -3.90 13.36 43.48 9.56 8.77 -
  YoY % -116.42% -3,655.38% -129.19% -69.27% 354.81% 9.01% -
  Horiz. % -3,614.25% -1,670.01% -44.47% 152.34% 495.78% 109.01% 100.00%
EY -0.32 -0.68 -25.65 7.48 2.30 10.46 11.41 -
  YoY % 52.94% 97.35% -442.91% 225.22% -78.01% -8.33% -
  Horiz. % -2.80% -5.96% -224.80% 65.56% 20.16% 91.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.00 0.07 0.12 0.23 0.34 0.61 -
  YoY % 0.00% 0.00% -41.67% -47.83% -32.35% -44.26% -
  Horiz. % 0.00% 0.00% 11.48% 19.67% 37.70% 55.74% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 25/04/18 25/04/18 29/02/16 02/03/15 26/02/14 27/02/13 29/02/12 -
Price 0.0350 0.0350 0.0550 0.1350 0.2050 0.2750 0.4000 -
P/RPS 0.00 0.00 0.29 0.79 1.00 1.34 1.56 -
  YoY % 0.00% 0.00% -63.29% -21.00% -25.37% -14.10% -
  Horiz. % 0.00% 0.00% 18.59% 50.64% 64.10% 85.90% 100.00%
P/EPS -316.97 -146.46 -2.86 15.69 44.57 9.39 8.77 -
  YoY % -116.42% -5,020.98% -118.23% -64.80% 374.65% 7.07% -
  Horiz. % -3,614.25% -1,670.01% -32.61% 178.91% 508.21% 107.07% 100.00%
EY -0.32 -0.68 -34.97 6.37 2.24 10.65 11.41 -
  YoY % 52.94% 98.06% -648.98% 184.38% -78.97% -6.66% -
  Horiz. % -2.80% -5.96% -306.49% 55.83% 19.63% 93.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.00 0.05 0.14 0.23 0.33 0.61 -
  YoY % 0.00% 0.00% -64.29% -39.13% -30.30% -45.90% -
  Horiz. % 0.00% 0.00% 8.20% 22.95% 37.70% 54.10% 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.
 


FEATURED EVENT
 

201  166  471  1320 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.02+0.005 
 TRC 0.58+0.005 
 HSI-H4Y 0.21-0.005 
 HSI-C3W 0.385+0.01 
 PERMAJU 0.40+0.01 
 SAPNRG-WA 0.100.00 
 EAH-WE 0.010.00 
 SEACERA 0.33+0.015 
 ARMADA 0.22-0.005 
 VSOLAR 0.18+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers