Highlights

[MSPORTS] YoY Quarter Result on 2017-12-31 [#4]

Stock [MSPORTS]: MULTI SPORTS HOLDINGS LTD
Announcement Date 25-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -34.00%    YoY -     99.99%
Quarter Report


View:


Show?  YoY % Horiz. %

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 0 99,015 119,687 106,791 105,931 -
  YoY % 0.00% 0.00% 0.00% -17.27% 12.08% 0.81% -
  Horiz. % 0.00% 0.00% 0.00% 93.47% 112.99% 100.81% 100.00%
PBT 54 -67 -576,975 -8,846 9,124 5,770 20,684 -62.88%
  YoY % 180.60% 99.99% -6,422.44% -196.95% 58.13% -72.10% -
  Horiz. % 0.26% -0.32% -2,789.47% -42.77% 44.11% 27.90% 100.00%
Tax 0 0 0 -1,289 -3,092 -3,364 -5,511 -
  YoY % 0.00% 0.00% 0.00% 58.31% 8.09% 38.96% -
  Horiz. % -0.00% -0.00% -0.00% 23.39% 56.11% 61.04% 100.00%
NP 54 -67 -576,975 -10,135 6,032 2,406 15,173 -60.91%
  YoY % 180.60% 99.99% -5,592.90% -268.02% 150.71% -84.14% -
  Horiz. % 0.36% -0.44% -3,802.64% -66.80% 39.75% 15.86% 100.00%
NP to SH 54 -67 -576,975 -10,135 6,032 2,406 15,173 -60.91%
  YoY % 180.60% 99.99% -5,592.90% -268.02% 150.71% -84.14% -
  Horiz. % 0.36% -0.44% -3,802.64% -66.80% 39.75% 15.86% 100.00%
Tax Rate - % - % - % - % 33.89 % 58.30 % 26.64 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -41.87% 118.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 127.21% 218.84% 100.00%
Total Cost -54 67 576,975 109,150 113,655 104,385 90,758 -
  YoY % -180.60% -99.99% 428.61% -3.96% 8.88% 15.01% -
  Horiz. % -0.06% 0.07% 635.73% 120.26% 125.23% 115.01% 100.00%
Net Worth -2,366 -2,062 -2,002 542,423 689,672 456,564 429,501 -
  YoY % -14.72% -3.03% -100.37% -21.35% 51.06% 6.30% -
  Horiz. % -0.55% -0.48% -0.47% 126.29% 160.57% 106.30% 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 -2,002 542,423 689,672 456,564 429,501 -
  YoY % -14.72% -3.03% -100.37% -21.35% 51.06% 6.30% -
  Horiz. % -0.55% -0.48% -0.47% 126.29% 160.57% 106.30% 100.00%
NOSH 606,841 606,764 606,764 526,931 700,957 523,043 517,908 2.68%
  YoY % 0.01% 0.00% 15.15% -24.83% 34.02% 0.99% -
  Horiz. % 117.17% 117.16% 117.16% 101.74% 135.34% 100.99% 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 % 0.00 % -10.24 % 5.04 % 2.25 % 14.32 % -
  YoY % 0.00% 0.00% 0.00% -303.17% 124.00% -84.29% -
  Horiz. % 0.00% 0.00% 0.00% -71.51% 35.20% 15.71% 100.00%
ROE 0.00 % 0.00 % 0.00 % -1.87 % 0.87 % 0.53 % 3.53 % -
  YoY % 0.00% 0.00% 0.00% -314.94% 64.15% -84.99% -
  Horiz. % 0.00% 0.00% 0.00% -52.97% 24.65% 15.01% 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 - - - 18.79 17.07 20.42 20.45 -
  YoY % 0.00% 0.00% 0.00% 10.08% -16.41% -0.15% -
  Horiz. % 0.00% 0.00% 0.00% 91.88% 83.47% 99.85% 100.00%
EPS 0.01 -0.01 -95.09 -1.92 1.17 0.46 2.93 -61.18%
  YoY % 200.00% 99.99% -4,852.60% -264.10% 154.35% -84.30% -
  Horiz. % 0.34% -0.34% -3,245.39% -65.53% 39.93% 15.70% 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 - 606,841
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS - - - 16.32 19.72 17.60 17.46 -
  YoY % 0.00% 0.00% 0.00% -17.24% 12.05% 0.80% -
  Horiz. % 0.00% 0.00% 0.00% 93.47% 112.94% 100.80% 100.00%
EPS 0.01 -0.01 -95.08 -1.67 0.99 0.40 2.50 -60.14%
  YoY % 200.00% 99.99% -5,593.41% -268.69% 147.50% -84.00% -
  Horiz. % 0.40% -0.40% -3,803.20% -66.80% 39.60% 16.00% 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 0.8938 1.1365 0.7524 0.7078 -
  YoY % -14.71% -3.03% -100.37% -21.36% 51.05% 6.30% -
  Horiz. % -0.55% -0.48% -0.47% 126.28% 160.57% 106.30% 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 0.00 0.40 0.67 0.98 1.37 -
  YoY % 0.00% 0.00% 0.00% -40.30% -31.63% -28.47% -
  Horiz. % 0.00% 0.00% 0.00% 29.20% 48.91% 71.53% 100.00%
P/EPS 168.57 -316.97 -146.46 -3.90 13.36 43.48 9.56 61.30%
  YoY % 153.18% -116.42% -3,655.38% -129.19% -69.27% 354.81% -
  Horiz. % 1,763.28% -3,315.59% -1,532.01% -40.79% 139.75% 454.81% 100.00%
EY 0.59 -0.32 -0.68 -25.65 7.48 2.30 10.46 -38.06%
  YoY % 284.38% 52.94% 97.35% -442.91% 225.22% -78.01% -
  Horiz. % 5.64% -3.06% -6.50% -245.22% 71.51% 21.99% 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 0.00 0.29 0.79 1.00 1.34 -
  YoY % 0.00% 0.00% 0.00% -63.29% -21.00% -25.37% -
  Horiz. % 0.00% 0.00% 0.00% 21.64% 58.96% 74.63% 100.00%
P/EPS 112.38 -316.97 -146.46 -2.86 15.69 44.57 9.39 51.21%
  YoY % 135.45% -116.42% -5,020.98% -118.23% -64.80% 374.65% -
  Horiz. % 1,196.81% -3,375.61% -1,559.74% -30.46% 167.09% 474.65% 100.00%
EY 0.89 -0.32 -0.68 -34.97 6.37 2.24 10.65 -33.87%
  YoY % 378.13% 52.94% 98.06% -648.98% 184.38% -78.97% -
  Horiz. % 8.36% -3.00% -6.38% -328.36% 59.81% 21.03% 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.
 


FEATURED EVENT
 

216  178  467  1297 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.02+0.005 
 TRC 0.58+0.005 
 HSI-H4Y 0.21-0.005 
 HSI-C3W 0.38+0.005 
 SAPNRG-WA 0.100.00 
 PERMAJU 0.40+0.01 
 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