[MSPORTS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -56.93%
YoY- 31.99%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 401,327 281,640 181,862 86,299 383,782 269,896 171,028 76.31%
PBT 45,027 35,903 24,971 12,278 40,985 34,313 28,720 34.84%
Tax -11,892 -8,800 -5,618 -2,550 -18,400 -14,651 -9,129 19.21%
NP 33,135 27,103 19,353 9,728 22,585 19,662 19,591 41.82%
-
NP to SH 33,135 27,103 19,353 9,728 22,585 19,662 19,591 41.82%
-
Tax Rate 26.41% 24.51% 22.50% 20.77% 44.89% 42.70% 31.79% -
Total Cost 368,192 254,537 162,509 76,571 361,197 250,234 151,437 80.52%
-
Net Worth 509,209 474,974 453,087 453,438 452,166 437,738 426,246 12.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 509,209 474,974 453,087 453,438 452,166 437,738 426,246 12.55%
NOSH 517,542 517,232 517,459 517,446 518,004 517,421 516,912 0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.26% 9.62% 10.64% 11.27% 5.88% 7.29% 11.45% -
ROE 6.51% 5.71% 4.27% 2.15% 4.99% 4.49% 4.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.54 54.45 35.15 16.68 74.09 52.16 33.09 76.14%
EPS 6.40 5.24 3.74 1.88 4.36 3.80 3.79 41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9839 0.9183 0.8756 0.8763 0.8729 0.846 0.8246 12.46%
Adjusted Per Share Value based on latest NOSH - 517,446
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.13 46.41 29.97 14.22 63.24 44.48 28.18 76.31%
EPS 5.46 4.47 3.19 1.60 3.72 3.24 3.23 41.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8391 0.7827 0.7466 0.7472 0.7451 0.7213 0.7024 12.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.115 0.22 0.19 0.195 0.20 0.235 0.26 -
P/RPS 0.15 0.40 0.54 1.17 0.27 0.45 0.79 -66.86%
P/EPS 1.80 4.20 5.08 10.37 4.59 6.18 6.86 -58.91%
EY 55.67 23.82 19.68 9.64 21.80 16.17 14.58 143.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.24 0.22 0.22 0.23 0.28 0.32 -47.90%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 02/03/15 27/11/14 25/08/14 26/05/14 26/02/14 18/11/13 23/08/13 -
Price 0.135 0.13 0.225 0.18 0.205 0.215 0.225 -
P/RPS 0.17 0.24 0.64 1.08 0.28 0.41 0.68 -60.21%
P/EPS 2.11 2.48 6.02 9.57 4.70 5.66 5.94 -49.74%
EY 47.43 40.31 16.62 10.44 21.27 17.67 16.84 99.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.26 0.21 0.23 0.25 0.27 -35.38%

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