[MSPORTS] QoQ 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- 304.32%
YoY- 31.99%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 119,687 99,778 95,563 86,299 106,791 94,251 95,660 16.06%
PBT 9,124 10,932 12,693 12,278 5,770 3,397 17,459 -35.04%
Tax -3,092 -3,182 -3,068 -2,550 -3,364 -5,276 -5,390 -30.89%
NP 6,032 7,750 9,625 9,728 2,406 -1,879 12,069 -36.94%
-
NP to SH 6,032 7,750 9,625 9,728 2,406 -1,879 12,069 -36.94%
-
Tax Rate 33.89% 29.11% 24.17% 20.77% 58.30% 155.31% 30.87% -
Total Cost 113,655 92,028 85,938 76,571 104,385 96,130 83,591 22.66%
-
Net Worth 689,672 474,454 453,099 453,438 456,564 441,564 427,128 37.51%
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 689,672 474,454 453,099 453,438 456,564 441,564 427,128 37.51%
NOSH 700,957 516,666 517,473 517,446 523,043 521,944 517,982 22.27%
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 5.04% 7.77% 10.07% 11.27% 2.25% -1.99% 12.62% -
ROE 0.87% 1.63% 2.12% 2.15% 0.53% -0.43% 2.83% -
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 17.07 19.31 18.47 16.68 20.42 18.06 18.47 -5.10%
EPS 1.17 1.50 1.86 1.88 0.46 -0.36 2.33 -36.74%
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 19.72 16.44 15.75 14.22 17.60 15.53 15.76 16.07%
EPS 0.99 1.28 1.59 1.60 0.40 -0.31 1.99 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1365 0.7818 0.7467 0.7472 0.7524 0.7276 0.7039 37.50%
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 0.67 1.14 1.03 1.17 0.98 1.30 1.41 -39.02%
P/EPS 13.36 14.67 10.22 10.37 43.48 -65.28 11.16 12.70%
EY 7.48 6.82 9.79 9.64 2.30 -1.53 8.96 -11.31%
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 0.79 0.67 1.22 1.08 1.00 1.19 1.22 -25.09%
P/EPS 15.69 8.67 12.10 9.57 44.57 -59.72 9.66 38.05%
EY 6.37 11.54 8.27 10.44 2.24 -1.67 10.36 -27.62%
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