[MSPORTS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 98.94%
YoY- -1.21%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 82,186 401,327 281,640 181,862 86,299 383,782 269,896 -54.77%
PBT 7,771 45,027 35,903 24,971 12,278 40,985 34,313 -62.87%
Tax -1,612 -11,892 -8,800 -5,618 -2,550 -18,400 -14,651 -77.06%
NP 6,159 33,135 27,103 19,353 9,728 22,585 19,662 -53.90%
-
NP to SH 6,159 33,135 27,103 19,353 9,728 22,585 19,662 -53.90%
-
Tax Rate 20.74% 26.41% 24.51% 22.50% 20.77% 44.89% 42.70% -
Total Cost 76,027 368,192 254,537 162,509 76,571 361,197 250,234 -54.83%
-
Net Worth 541,629 509,209 474,974 453,087 453,438 452,166 437,738 15.26%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 541,629 509,209 474,974 453,087 453,438 452,166 437,738 15.26%
NOSH 517,563 517,542 517,232 517,459 517,446 518,004 517,421 0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.49% 8.26% 9.62% 10.64% 11.27% 5.88% 7.29% -
ROE 1.14% 6.51% 5.71% 4.27% 2.15% 4.99% 4.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.88 77.54 54.45 35.15 16.68 74.09 52.16 -54.77%
EPS 1.19 6.40 5.24 3.74 1.88 4.36 3.80 -53.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0465 0.9839 0.9183 0.8756 0.8763 0.8729 0.846 15.24%
Adjusted Per Share Value based on latest NOSH - 517,473
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.54 66.13 46.41 29.97 14.22 63.24 44.48 -54.78%
EPS 1.01 5.46 4.47 3.19 1.60 3.72 3.24 -54.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8925 0.8391 0.7827 0.7466 0.7472 0.7451 0.7213 15.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.13 0.115 0.22 0.19 0.195 0.20 0.235 -
P/RPS 0.82 0.15 0.40 0.54 1.17 0.27 0.45 49.24%
P/EPS 10.92 1.80 4.20 5.08 10.37 4.59 6.18 46.20%
EY 9.15 55.67 23.82 19.68 9.64 21.80 16.17 -31.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.24 0.22 0.22 0.23 0.28 -43.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 02/03/15 27/11/14 25/08/14 26/05/14 26/02/14 18/11/13 -
Price 0.115 0.135 0.13 0.225 0.18 0.205 0.215 -
P/RPS 0.72 0.17 0.24 0.64 1.08 0.28 0.41 45.60%
P/EPS 9.66 2.11 2.48 6.02 9.57 4.70 5.66 42.86%
EY 10.35 47.43 40.31 16.62 10.44 21.27 17.67 -30.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.14 0.14 0.26 0.21 0.23 0.25 -42.17%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment