[MSPORTS] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -3.23%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 94,819 95,563 95,660 96,533 110,851 74,177 52,943 10.19%
PBT -4,020 12,693 17,459 21,693 29,319 21,330 15,588 -
Tax -2,188 -3,068 -5,390 -5,602 -8,322 -2,899 -1,952 1.91%
NP -6,208 9,625 12,069 16,091 20,997 18,431 13,636 -
-
NP to SH -6,208 9,625 12,069 16,091 20,997 18,431 13,636 -
-
Tax Rate - 24.17% 30.87% 25.82% 28.38% 13.59% 12.52% -
Total Cost 101,027 85,938 83,591 80,442 89,854 55,746 39,307 17.02%
-
Net Worth 544,153 453,099 427,128 456,951 276,333 180,386 49,089 49.29%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 544,153 453,099 427,128 456,951 276,333 180,386 49,089 49.29%
NOSH 515,932 517,473 517,982 606,841 449,614 359,980 272,720 11.20%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -6.55% 10.07% 12.62% 16.67% 18.94% 24.85% 25.76% -
ROE -1.14% 2.12% 2.83% 3.52% 7.60% 10.22% 27.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.38 18.47 18.47 15.91 24.65 20.61 19.41 -0.90%
EPS -1.18 1.86 2.33 3.11 4.67 5.12 5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0547 0.8756 0.8246 0.753 0.6146 0.5011 0.18 34.25%
Adjusted Per Share Value based on latest NOSH - 606,841
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.63 15.75 15.76 15.91 18.27 12.22 8.72 10.21%
EPS -1.02 1.59 1.99 3.11 3.46 3.04 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8967 0.7467 0.7039 0.753 0.4554 0.2973 0.0809 49.29%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.115 0.19 0.26 0.41 0.49 0.41 0.00 -
P/RPS 0.63 1.03 1.41 2.58 1.85 1.99 0.00 -
P/EPS -9.56 10.22 11.16 15.46 9.75 8.01 0.00 -
EY -10.46 9.79 8.96 6.47 10.25 12.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.22 0.32 0.54 0.00 0.82 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 25/08/14 23/08/13 22/08/12 22/08/11 25/08/10 03/03/10 -
Price 0.08 0.225 0.225 0.38 0.43 0.49 0.49 -
P/RPS 0.44 1.22 1.22 2.39 1.62 2.38 2.52 -25.22%
P/EPS -6.65 12.10 9.66 14.33 8.56 9.57 9.80 -
EY -15.04 8.27 10.36 6.98 11.68 10.45 10.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.26 0.27 0.50 0.00 0.98 2.72 -44.42%

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