Highlights

[MSPORTS] YoY TTM 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 -     26.65%    YoY -     -81.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM 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 53,094 374,919 401,327 369,475 397,829 -
  YoY % 0.00% 0.00% -85.84% -6.58% 8.62% -7.13% -
  Horiz. % 0.00% 0.00% 13.35% 94.24% 100.88% 92.87% 100.00%
PBT -333 -183 -585,928 -14,350 45,027 37,499 86,392 -
  YoY % -81.97% 99.97% -3,983.12% -131.87% 20.08% -56.59% -
  Horiz. % -0.39% -0.21% -678.22% -16.61% 52.12% 43.41% 100.00%
Tax 0 0 0 -5,630 -11,892 -17,533 -22,512 -
  YoY % 0.00% 0.00% 0.00% 52.66% 32.17% 22.12% -
  Horiz. % -0.00% -0.00% -0.00% 25.01% 52.83% 77.88% 100.00%
NP -333 -183 -585,928 -19,980 33,135 19,966 63,880 -
  YoY % -81.97% 99.97% -2,832.57% -160.30% 65.96% -68.74% -
  Horiz. % -0.52% -0.29% -917.23% -31.28% 51.87% 31.26% 100.00%
NP to SH -333 -183 -585,928 -19,980 33,135 19,966 63,880 -
  YoY % -81.97% 99.97% -2,832.57% -160.30% 65.96% -68.74% -
  Horiz. % -0.52% -0.29% -917.23% -31.28% 51.87% 31.26% 100.00%
Tax Rate - % - % - % - % 26.41 % 46.76 % 26.06 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -43.52% 79.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.34% 179.43% 100.00%
Total Cost 333 183 639,022 394,899 368,192 349,509 333,949 -68.38%
  YoY % 81.97% -99.97% 61.82% 7.25% 5.35% 4.66% -
  Horiz. % 0.10% 0.05% 191.35% 118.25% 110.25% 104.66% 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 0 0 0 0 0 0 0 -
  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 % -1,103.57 % -5.33 % 8.26 % 5.40 % 16.06 % -
  YoY % 0.00% 0.00% -20,604.88% -164.53% 52.96% -66.38% -
  Horiz. % 0.00% 0.00% -6,871.54% -33.19% 51.43% 33.62% 100.00%
ROE 0.00 % 0.00 % 0.00 % -3.68 % 4.80 % 4.37 % 14.87 % -
  YoY % 0.00% 0.00% 0.00% -176.67% 9.84% -70.61% -
  Horiz. % 0.00% 0.00% 0.00% -24.75% 32.28% 29.39% 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 - - 8.75 71.15 57.25 70.64 76.81 -
  YoY % 0.00% 0.00% -87.70% 24.28% -18.96% -8.03% -
  Horiz. % 0.00% 0.00% 11.39% 92.63% 74.53% 91.97% 100.00%
EPS -0.05 -0.03 -96.57 -3.79 4.73 3.82 12.33 -
  YoY % -66.67% 99.97% -2,448.02% -180.13% 23.82% -69.02% -
  Horiz. % -0.41% -0.24% -783.21% -30.74% 38.36% 30.98% 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 - - 8.75 61.78 66.13 60.88 65.56 -
  YoY % 0.00% 0.00% -85.84% -6.58% 8.62% -7.14% -
  Horiz. % 0.00% 0.00% 13.35% 94.23% 100.87% 92.86% 100.00%
EPS -0.05 -0.03 -96.55 -3.29 5.46 3.29 10.53 -
  YoY % -66.67% 99.97% -2,834.65% -160.26% 65.96% -68.76% -
  Horiz. % -0.47% -0.28% -916.90% -31.24% 51.85% 31.24% 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 0.40 0.11 0.20 0.28 0.36 -
  YoY % 0.00% 0.00% 263.64% -45.00% -28.57% -22.22% -
  Horiz. % 0.00% 0.00% 111.11% 30.56% 55.56% 77.78% 100.00%
P/EPS -27.34 -116.05 -0.04 -1.98 2.43 5.24 2.27 -
  YoY % 76.44% -290,025.00% 97.98% -181.48% -53.63% 130.84% -
  Horiz. % -1,204.41% -5,112.33% -1.76% -87.22% 107.05% 230.84% 100.00%
EY -3.66 -0.86 -2,759.03 -50.56 41.11 19.09 44.05 -
  YoY % -325.58% 99.97% -5,356.94% -222.99% 115.35% -56.66% -
  Horiz. % -8.31% -1.95% -6,263.41% -114.78% 93.33% 43.34% 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 0.40 0.08 0.24 0.29 0.36 -
  YoY % 0.00% 0.00% 400.00% -66.67% -17.24% -19.44% -
  Horiz. % 0.00% 0.00% 111.11% 22.22% 66.67% 80.56% 100.00%
P/EPS -18.22 -116.05 -0.04 -1.45 2.86 5.37 2.23 -
  YoY % 84.30% -290,025.00% 97.24% -150.70% -46.74% 140.81% -
  Horiz. % -817.04% -5,204.04% -1.79% -65.02% 128.25% 240.81% 100.00%
EY -5.49 -0.86 -2,759.03 -68.94 35.02 18.62 44.85 -
  YoY % -538.37% 99.97% -3,902.07% -296.86% 88.08% -58.48% -
  Horiz. % -12.24% -1.92% -6,151.68% -153.71% 78.08% 41.52% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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