[MSPORTS] YoY Quarter Result on 30-Sep-2014 [#3]

Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.48%
YoY- 512.45%
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 0 0 98,899 99,778 94,251 98,162 119,342 -
PBT -50 -25 -9,255 10,932 3,397 21,032 31,128 -
Tax 0 0 -541 -3,182 -5,276 -5,501 -6,373 -
NP -50 -25 -9,796 7,750 -1,879 15,531 24,755 -
-
NP to SH -50 -25 -9,796 7,750 -1,879 15,531 24,755 -
-
Tax Rate - - - 29.11% 155.31% 26.16% 20.47% -
Total Cost 50 25 108,695 92,028 96,130 82,631 94,587 -71.53%
-
Net Worth -2,062 0 610,895 474,454 441,564 0 305,746 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth -2,062 0 610,895 474,454 441,564 0 305,746 -
NOSH 606,764 606,764 517,883 516,666 521,944 516,428 450,090 5.09%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.00% 0.00% -9.91% 7.77% -1.99% 15.82% 20.74% -
ROE 0.00% 0.00% -1.60% 1.63% -0.43% 0.00% 8.10% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.00 0.00 19.10 19.31 18.06 19.01 26.52 -
EPS -0.01 -0.01 -1.89 1.50 -0.36 3.00 5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0034 0.00 1.1796 0.9183 0.846 0.00 0.6793 -
Adjusted Per Share Value based on latest NOSH - 516,666
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.00 0.00 16.30 16.44 15.53 16.18 19.67 -
EPS -0.01 0.00 -1.61 1.28 -0.31 2.56 4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0034 0.00 1.0067 0.7818 0.7276 0.00 0.5038 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.035 0.035 0.09 0.22 0.235 0.32 0.39 -
P/RPS 0.00 0.00 0.47 1.14 1.30 1.68 1.47 -
P/EPS -424.73 -849.47 -4.76 14.67 -65.28 10.64 7.09 -
EY -0.24 -0.12 -21.02 6.82 -1.53 9.40 14.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.08 0.24 0.28 0.00 0.57 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 25/04/18 25/04/18 23/11/15 27/11/14 18/11/13 26/11/12 24/11/11 -
Price 0.035 0.035 0.085 0.13 0.215 0.31 0.39 -
P/RPS 0.00 0.00 0.45 0.67 1.19 1.63 1.47 -
P/EPS -424.73 -849.47 -4.49 8.67 -59.72 10.31 7.09 -
EY -0.24 -0.12 -22.25 11.54 -1.67 9.70 14.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.07 0.14 0.25 0.00 0.57 -

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