[MSPORTS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.44%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 396,470 397,214 401,327 388,431 382,904 383,001 369,475 4.82%
PBT 23,807 40,520 45,027 41,673 34,138 38,904 37,499 -26.19%
Tax -10,074 -10,954 -11,892 -12,164 -14,258 -16,580 -17,533 -30.95%
NP 13,733 29,566 33,135 29,509 19,880 22,324 19,966 -22.13%
-
NP to SH 13,733 29,566 33,135 29,509 19,880 22,324 19,966 -22.13%
-
Tax Rate 42.32% 27.03% 26.41% 29.19% 41.77% 42.62% 46.76% -
Total Cost 382,737 367,648 368,192 358,922 363,024 360,677 349,509 6.25%
-
Net Worth 544,153 541,629 689,672 474,454 453,099 453,438 456,564 12.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 544,153 541,629 689,672 474,454 453,099 453,438 456,564 12.44%
NOSH 515,932 517,563 700,957 516,666 517,473 517,446 523,043 -0.91%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.46% 7.44% 8.26% 7.60% 5.19% 5.83% 5.40% -
ROE 2.52% 5.46% 4.80% 6.22% 4.39% 4.92% 4.37% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 76.85 76.75 57.25 75.18 73.99 74.02 70.64 5.79%
EPS 2.66 5.71 4.73 5.71 3.84 4.31 3.82 -21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0547 1.0465 0.9839 0.9183 0.8756 0.8763 0.8729 13.48%
Adjusted Per Share Value based on latest NOSH - 516,666
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 65.33 65.46 66.13 64.01 63.10 63.11 60.88 4.82%
EPS 2.26 4.87 5.46 4.86 3.28 3.68 3.29 -22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8967 0.8925 1.1365 0.7818 0.7467 0.7472 0.7524 12.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.13 0.115 0.22 0.19 0.195 0.20 -
P/RPS 0.15 0.17 0.20 0.29 0.26 0.26 0.28 -34.11%
P/EPS 4.32 2.28 2.43 3.85 4.95 4.52 5.24 -12.10%
EY 23.15 43.94 41.11 25.96 20.22 22.12 19.09 13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.24 0.22 0.22 0.23 -38.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 02/03/15 27/11/14 25/08/14 26/05/14 26/02/14 -
Price 0.08 0.115 0.135 0.13 0.225 0.18 0.205 -
P/RPS 0.10 0.15 0.24 0.17 0.30 0.24 0.29 -50.92%
P/EPS 3.01 2.01 2.86 2.28 5.86 4.17 5.37 -32.08%
EY 33.27 49.67 35.02 43.93 17.07 23.97 18.62 47.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.14 0.14 0.26 0.21 0.23 -50.63%

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