[MSPORTS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -89.1%
YoY- -55.68%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 383,782 269,896 171,028 72,773 414,486 300,652 195,200 56.74%
PBT 40,985 34,313 28,720 10,873 91,121 67,747 45,033 -6.07%
Tax -18,400 -14,651 -9,129 -3,503 -23,496 -17,525 -11,591 35.96%
NP 22,585 19,662 19,591 7,370 67,625 50,222 33,442 -22.96%
-
NP to SH 22,585 19,662 19,591 7,370 67,625 50,222 33,442 -22.96%
-
Tax Rate 44.89% 42.70% 31.79% 32.22% 25.79% 25.87% 25.74% -
Total Cost 361,197 250,234 151,437 65,403 346,861 250,430 161,758 70.58%
-
Net Worth 452,166 437,738 426,246 401,664 429,309 0 456,951 -0.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 452,166 437,738 426,246 401,664 429,309 0 456,951 -0.69%
NOSH 518,004 517,421 516,912 519,014 517,676 517,245 606,841 -9.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.88% 7.29% 11.45% 10.13% 16.32% 16.70% 17.13% -
ROE 4.99% 4.49% 4.60% 1.83% 15.75% 0.00% 7.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.09 52.16 33.09 14.02 80.07 58.13 32.17 74.13%
EPS 4.36 3.80 3.79 1.42 13.07 9.71 6.46 -23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8729 0.846 0.8246 0.7739 0.8293 0.00 0.753 10.32%
Adjusted Per Share Value based on latest NOSH - 519,014
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.24 44.48 28.18 11.99 68.30 49.54 32.17 56.73%
EPS 3.72 3.24 3.23 1.21 11.14 8.28 6.46 -30.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7451 0.7213 0.7024 0.6619 0.7074 0.00 0.753 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.235 0.26 0.27 0.28 0.32 0.41 -
P/RPS 0.27 0.45 0.79 1.93 0.35 0.55 1.27 -64.27%
P/EPS 4.59 6.18 6.86 19.01 2.14 3.30 7.44 -27.46%
EY 21.80 16.17 14.58 5.26 46.65 30.34 13.44 37.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.32 0.35 0.34 0.00 0.54 -43.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 23/08/13 28/05/13 27/02/13 26/11/12 22/08/12 -
Price 0.205 0.215 0.225 0.29 0.275 0.31 0.38 -
P/RPS 0.28 0.41 0.68 2.07 0.34 0.53 1.18 -61.57%
P/EPS 4.70 5.66 5.94 20.42 2.11 3.19 6.90 -22.52%
EY 21.27 17.67 16.84 4.90 47.50 31.32 14.50 29.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.27 0.37 0.33 0.00 0.50 -40.32%

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