[MSPORTS] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Announcement Date
31-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 35.49%
YoY- -120.27%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 0 0 0 103,632 357,190 363,724 342,056 -
PBT -3,160 -326 -130 -17,424 7,802 49,942 57,440 -
Tax 0 0 0 0 -7,662 -11,236 -18,258 -
NP -3,160 -326 -130 -17,424 140 38,706 39,182 -
-
NP to SH -3,160 -326 -130 -17,424 140 38,706 39,182 -
-
Tax Rate - - - - 98.21% 22.50% 31.79% -
Total Cost 3,160 326 130 121,056 357,050 325,018 302,874 -50.40%
-
Net Worth -4,247 -2,366 -2,002 0 748,837 453,087 426,246 -
Dividend
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth -4,247 -2,366 -2,002 0 748,837 453,087 426,246 -
NOSH 606,841 606,841 606,764 606,764 710,000 517,459 516,912 2.49%
Ratio Analysis
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.00% 0.00% 0.00% -16.81% 0.04% 10.64% 11.45% -
ROE 0.00% 0.00% 0.00% 0.00% 0.02% 8.54% 9.19% -
Per Share
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.00 0.00 0.00 17.08 50.31 70.29 66.17 -
EPS -0.52 -0.05 -0.02 -2.90 0.02 7.48 7.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.007 -0.0039 -0.0033 0.00 1.0547 0.8756 0.8246 -
Adjusted Per Share Value based on latest NOSH - 606,841
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.00 0.00 0.00 17.08 58.86 59.94 56.37 -
EPS -0.52 -0.05 -0.02 -2.87 0.02 6.38 6.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.007 -0.0039 -0.0033 0.00 1.234 0.7466 0.7024 -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.005 0.015 0.035 0.035 0.115 0.19 0.26 -
P/RPS 0.00 0.00 0.00 0.20 0.23 0.27 0.39 -
P/EPS -0.96 -27.92 -163.36 -1.22 583.21 2.54 3.43 -
EY -104.15 -3.58 -0.61 -82.05 0.17 39.37 29.15 -
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 0.11 0.22 0.32 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/02/20 31/01/19 25/04/18 25/04/18 20/08/15 25/08/14 23/08/13 -
Price 0.005 0.01 0.035 0.035 0.08 0.225 0.225 -
P/RPS 0.00 0.00 0.00 0.20 0.16 0.32 0.34 -
P/EPS -0.96 -18.61 -163.36 -1.22 405.71 3.01 2.97 -
EY -104.15 -5.37 -0.61 -82.05 0.25 33.24 33.69 -
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 0.08 0.26 0.27 -

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