[MSPORTS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -13981.43%
YoY- -135.85%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 51,816 51,816 400,854 301,839 178,595 82,186 401,327 -74.48%
PBT -8,712 -8,709 -13,667 -4,822 3,901 7,771 45,027 -
Tax 0 0 -6,184 -4,895 -3,831 -1,612 -11,892 -
NP -8,712 -8,709 -19,851 -9,717 70 6,159 33,135 -
-
NP to SH -8,712 -8,709 -19,851 -9,717 70 6,159 33,135 -
-
Tax Rate - - - - 98.21% 20.74% 26.41% -
Total Cost 60,528 60,525 420,705 311,556 178,525 76,027 368,192 -70.02%
-
Net Worth 0 501,819 543,037 609,690 748,837 541,629 509,209 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 0 501,819 543,037 609,690 748,837 541,629 509,209 -
NOSH 606,764 606,764 527,527 516,861 710,000 517,563 517,542 11.19%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -16.81% -16.81% -4.95% -3.22% 0.04% 7.49% 8.26% -
ROE 0.00% -1.74% -3.66% -1.59% 0.01% 1.14% 6.51% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.54 10.01 75.99 58.40 25.15 15.88 77.54 -77.05%
EPS -1.45 -1.49 -3.76 -1.88 0.01 1.19 6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.9697 1.0294 1.1796 1.0547 1.0465 0.9839 -
Adjusted Per Share Value based on latest NOSH - 517,883
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.54 8.54 66.06 49.74 29.43 13.54 66.13 -74.48%
EPS -1.44 -1.44 -3.27 -1.60 0.01 1.01 5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8269 0.8949 1.0047 1.234 0.8925 0.8391 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.035 0.055 0.075 0.09 0.115 0.13 0.115 -
P/RPS 0.41 0.55 0.10 0.15 0.46 0.82 0.15 95.61%
P/EPS -2.44 -3.27 -1.99 -4.79 1,166.43 10.92 1.80 -
EY -41.02 -30.60 -50.17 -20.89 0.09 9.15 55.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.06 0.07 0.08 0.11 0.12 0.12 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/04/18 30/05/16 29/02/16 23/11/15 20/08/15 27/05/15 02/03/15 -
Price 0.035 0.035 0.055 0.085 0.08 0.115 0.135 -
P/RPS 0.41 0.35 0.07 0.15 0.32 0.72 0.17 79.93%
P/EPS -2.44 -2.08 -1.46 -4.52 811.43 9.66 2.11 -
EY -41.02 -48.08 -68.42 -22.12 0.12 10.35 47.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.04 0.05 0.07 0.08 0.11 0.14 -

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