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

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
31-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 13.98%
YoY- -120.27%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative 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 51,816 178,595 181,862 171,028 -
PBT -1,580 -326 -65 -8,712 3,901 24,971 28,720 -
Tax 0 0 0 0 -3,831 -5,618 -9,129 -
NP -1,580 -326 -65 -8,712 70 19,353 19,591 -
-
NP to SH -1,580 -326 -65 -8,712 70 19,353 19,591 -
-
Tax Rate - - - - 98.21% 22.50% 31.79% -
Total Cost 1,580 326 65 60,528 178,525 162,509 151,437 -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% 0.01% 4.27% 4.60% -
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 8.54 25.15 35.15 33.09 -
EPS -0.26 -0.05 -0.01 -1.45 0.01 3.74 3.79 -
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 8.54 29.43 29.97 28.18 -
EPS -0.26 -0.05 -0.01 -1.44 0.01 3.19 3.23 -
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 0.41 0.46 0.54 0.79 -
P/EPS -1.92 -27.92 -326.72 -2.44 1,166.43 5.08 6.86 -
EY -52.07 -3.58 -0.31 -41.02 0.09 19.68 14.58 -
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 0.41 0.32 0.64 0.68 -
P/EPS -1.92 -18.61 -326.72 -2.44 811.43 6.02 5.94 -
EY -52.07 -5.37 -0.31 -41.02 0.12 16.62 16.84 -
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