[MSPORTS] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -3004.75%
YoY- -2832.57%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 0 0 0 53,094 150,831 249,730 344,549 -
PBT -577,091 -577,065 -577,051 -585,928 -17,583 -26,813 -30,830 603.73%
Tax 0 0 0 0 -1,289 -1,830 -4,018 -
NP -577,091 -577,065 -577,051 -585,928 -18,872 -28,643 -34,848 548.58%
-
NP to SH -577,091 -577,065 -577,051 -585,928 -18,872 -28,643 -34,848 548.58%
-
Tax Rate - - - - - - - -
Total Cost 577,091 577,065 577,051 639,022 169,703 278,373 379,397 32.22%
-
Net Worth -2,062 -2,002 -2,062 -2,002 0 0 501,819 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth -2,062 -2,002 -2,062 -2,002 0 0 501,819 -
NOSH 606,764 606,764 606,764 606,764 606,764 606,764 517,500 11.18%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.00% 0.00% 0.00% -1,103.57% -12.51% -11.47% -10.11% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -6.94% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.00 0.00 0.00 8.75 24.86 41.16 66.58 -
EPS -95.11 -95.11 -95.10 -96.57 -3.11 -4.72 -6.73 483.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0034 -0.0033 -0.0034 -0.0033 0.00 0.00 0.9697 -
Adjusted Per Share Value based on latest NOSH - 606,764
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.00 0.00 0.00 8.75 24.86 41.15 56.78 -
EPS -95.10 -95.09 -95.09 -96.55 -3.11 -4.72 -5.74 548.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0034 -0.0033 -0.0034 -0.0033 0.00 0.00 0.8269 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.035 0.035 0.035 0.035 0.035 0.035 0.055 -
P/RPS 0.00 0.00 0.00 0.40 0.14 0.09 0.08 -
P/EPS -0.04 -0.04 -0.04 -0.04 -1.13 -0.74 -0.82 -86.62%
EY -2,717.42 -2,717.30 -2,717.23 -2,759.03 -88.86 -134.87 -122.43 688.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 25/04/18 25/04/18 25/04/18 25/04/18 25/04/18 25/04/18 30/05/16 -
Price 0.035 0.035 0.035 0.035 0.035 0.035 0.035 -
P/RPS 0.00 0.00 0.00 0.40 0.14 0.09 0.05 -
P/EPS -0.04 -0.04 -0.04 -0.04 -1.13 -0.74 -0.52 -81.88%
EY -2,717.42 -2,717.30 -2,717.23 -2,759.03 -88.86 -134.87 -192.40 483.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -

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