[MSPORTS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -56.41%
YoY- -55.68%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 207,264 328,744 345,196 291,092 378,216 287,084 247,328 -2.89%
PBT -34,836 31,084 49,112 43,492 89,468 66,460 69,312 -
Tax 0 -6,448 -10,200 -14,012 -22,956 -18,768 -9,352 -
NP -34,836 24,636 38,912 29,480 66,512 47,692 59,960 -
-
NP to SH -34,836 24,636 38,912 29,480 66,512 47,692 59,960 -
-
Tax Rate - 20.74% 20.77% 32.22% 25.66% 28.24% 13.49% -
Total Cost 242,100 304,108 306,284 261,612 311,704 239,392 187,368 4.35%
-
Net Worth 501,819 541,629 453,438 401,664 358,356 0 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 501,819 541,629 453,438 401,664 358,356 0 0 -
NOSH 606,764 517,563 517,446 519,014 518,006 449,328 359,999 9.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -16.81% 7.49% 11.27% 10.13% 17.59% 16.61% 24.24% -
ROE -6.94% 4.55% 8.58% 7.34% 18.56% 0.00% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.05 63.52 66.71 56.09 73.01 63.89 68.70 -8.59%
EPS -5.96 4.76 7.52 5.68 12.84 10.60 16.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9697 1.0465 0.8763 0.7739 0.6918 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 519,014
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.15 54.17 56.88 47.97 62.33 47.31 40.76 -2.90%
EPS -5.74 4.06 6.41 4.86 10.96 7.86 9.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8269 0.8925 0.7472 0.6619 0.5905 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.055 0.13 0.195 0.27 0.39 0.49 0.48 -
P/RPS 0.14 0.20 0.29 0.48 0.53 0.77 0.70 -23.50%
P/EPS -0.82 2.73 2.59 4.75 3.04 4.62 2.88 -
EY -122.39 36.62 38.56 21.04 32.92 21.66 34.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.12 0.22 0.35 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 26/05/14 28/05/13 21/05/12 23/05/11 24/05/10 -
Price 0.035 0.115 0.18 0.29 0.38 0.47 0.41 -
P/RPS 0.09 0.18 0.27 0.52 0.52 0.74 0.60 -27.08%
P/EPS -0.52 2.42 2.39 5.11 2.96 4.43 2.46 -
EY -192.33 41.39 41.78 19.59 33.79 22.58 40.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.11 0.21 0.37 0.55 0.00 0.00 -

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