[MSPORTS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 165.82%
YoY- -41.42%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 51,816 178,595 181,862 171,028 195,200 180,461 137,922 -15.04%
PBT -8,712 3,901 24,971 28,720 45,033 45,434 39,194 -
Tax 0 -3,831 -5,618 -9,129 -11,591 -12,873 -5,309 -
NP -8,712 70 19,353 19,591 33,442 32,561 33,885 -
-
NP to SH -8,712 70 19,353 19,591 33,442 32,561 33,885 -
-
Tax Rate - 98.21% 22.50% 31.79% 25.74% 28.33% 13.55% -
Total Cost 60,528 178,525 162,509 151,437 161,758 147,900 104,037 -8.62%
-
Net Worth 0 748,837 453,087 426,246 456,951 276,408 180,443 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 0 748,837 453,087 426,246 456,951 276,408 180,443 -
NOSH 606,764 710,000 517,459 516,912 606,841 449,737 360,095 9.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -16.81% 0.04% 10.64% 11.45% 17.13% 18.04% 24.57% -
ROE 0.00% 0.01% 4.27% 4.60% 7.32% 11.78% 18.78% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.54 25.15 35.15 33.09 32.17 40.13 38.30 -22.11%
EPS -1.45 0.01 3.74 3.79 6.46 7.24 9.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.0547 0.8756 0.8246 0.753 0.6146 0.5011 -
Adjusted Per Share Value based on latest NOSH - 517,982
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.54 29.43 29.97 28.18 32.17 29.74 22.73 -15.04%
EPS -1.44 0.01 3.19 3.23 6.46 5.37 5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.234 0.7466 0.7024 0.753 0.4555 0.2973 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.035 0.115 0.19 0.26 0.41 0.49 0.41 -
P/RPS 0.41 0.46 0.54 0.79 1.27 1.14 1.07 -14.76%
P/EPS -2.44 1,166.43 5.08 6.86 7.44 6.29 4.36 -
EY -41.02 0.09 19.68 14.58 13.44 15.90 22.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.11 0.22 0.32 0.54 0.00 0.82 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/04/18 20/08/15 25/08/14 23/08/13 22/08/12 22/08/11 25/08/10 -
Price 0.035 0.08 0.225 0.225 0.38 0.43 0.49 -
P/RPS 0.41 0.32 0.64 0.68 1.18 1.00 1.28 -17.26%
P/EPS -2.44 811.43 6.02 5.94 6.90 5.52 5.21 -
EY -41.02 0.12 16.62 16.84 14.50 18.11 19.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.08 0.26 0.27 0.50 0.00 0.98 -

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