[MSPORTS] YoY Quarter Result on 31-Mar-2015 [#1]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.11%
YoY- -36.69%
Quarter Report
View:
Show?
Quarter Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 0 0 51,816 82,186 86,299 72,773 94,554 -
PBT -18 -50 -8,709 7,771 12,278 10,873 22,367 -
Tax 0 0 0 -1,612 -2,550 -3,503 -5,739 -
NP -18 -50 -8,709 6,159 9,728 7,370 16,628 -
-
NP to SH -18 -50 -8,709 6,159 9,728 7,370 16,628 -
-
Tax Rate - - - 20.74% 20.77% 32.22% 25.66% -
Total Cost 18 50 60,525 76,027 76,571 65,403 77,926 -72.40%
-
Net Worth -2,427 -2,062 501,819 541,629 453,438 401,664 358,356 -
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth -2,427 -2,062 501,819 541,629 453,438 401,664 358,356 -
NOSH 606,841 606,764 606,764 517,563 517,446 519,014 518,006 2.46%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.00% 0.00% -16.81% 7.49% 11.27% 10.13% 17.59% -
ROE 0.00% 0.00% -1.74% 1.14% 2.15% 1.83% 4.64% -
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 0.00 10.01 15.88 16.68 14.02 18.25 -
EPS 0.00 -0.01 -1.49 1.19 1.88 1.42 3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.004 -0.0034 0.9697 1.0465 0.8763 0.7739 0.6918 -
Adjusted Per Share Value based on latest NOSH - 517,563
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 0.00 8.54 13.54 14.22 11.99 15.58 -
EPS 0.00 -0.01 -1.44 1.01 1.60 1.21 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.004 -0.0034 0.8269 0.8925 0.7472 0.6619 0.5905 -
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.02 0.035 0.055 0.13 0.195 0.27 0.39 -
P/RPS 0.00 0.00 0.55 0.82 1.17 1.93 2.14 -
P/EPS -674.27 -424.73 -3.27 10.92 10.37 19.01 12.15 -
EY -0.15 -0.24 -30.60 9.15 9.64 5.26 8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.06 0.12 0.22 0.35 0.56 -
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/10/18 25/04/18 30/05/16 27/05/15 26/05/14 28/05/13 21/05/12 -
Price 0.02 0.035 0.035 0.115 0.18 0.29 0.38 -
P/RPS 0.00 0.00 0.35 0.72 1.08 2.07 2.08 -
P/EPS -674.27 -424.73 -2.08 9.66 9.57 20.42 11.84 -
EY -0.15 -0.24 -48.08 10.35 10.44 4.90 8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.04 0.11 0.21 0.37 0.55 -

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