[MSPORTS] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -13.09%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 395,591 388,431 368,615 401,565 378,448 285,623 198,047 12.21%
PBT 3,620 41,673 52,413 93,929 96,185 81,471 55,343 -36.51%
Tax -7,433 -12,164 -19,680 -25,555 -23,149 -11,034 -7,559 -0.27%
NP -3,813 29,509 32,733 68,374 73,036 70,437 47,784 -
-
NP to SH -3,813 29,509 32,733 68,374 73,036 70,437 47,784 -
-
Tax Rate 205.33% 29.19% 37.55% 27.21% 24.07% 13.54% 13.66% -
Total Cost 399,404 358,922 335,882 333,191 305,412 215,186 150,263 17.68%
-
Net Worth 610,895 474,454 441,564 373,945 305,746 0 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 13,994 9,898 - - -
Div Payout % - - - 20.47% 13.55% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 610,895 474,454 441,564 373,945 305,746 0 0 -
NOSH 517,883 516,666 521,944 516,428 450,090 373,333 303,925 9.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -0.96% 7.60% 8.88% 17.03% 19.30% 24.66% 24.13% -
ROE -0.62% 6.22% 7.41% 18.28% 23.89% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 76.39 75.18 70.62 77.76 84.08 76.51 65.16 2.68%
EPS -0.74 5.71 6.27 13.24 16.23 18.87 15.72 -
DPS 0.00 0.00 0.00 2.71 2.20 0.00 0.00 -
NAPS 1.1796 0.9183 0.846 0.7241 0.6793 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 516,428
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 65.19 64.01 60.74 66.17 62.36 47.07 32.64 12.21%
EPS -0.63 4.86 5.39 11.27 12.04 11.61 7.87 -
DPS 0.00 0.00 0.00 2.31 1.63 0.00 0.00 -
NAPS 1.0067 0.7818 0.7276 0.6162 0.5038 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.09 0.22 0.235 0.32 0.39 0.50 0.51 -
P/RPS 0.12 0.29 0.33 0.41 0.46 0.65 0.78 -26.78%
P/EPS -12.22 3.85 3.75 2.42 2.40 2.65 3.24 -
EY -8.18 25.96 26.69 41.37 41.61 37.73 30.83 -
DY 0.00 0.00 0.00 8.47 5.64 0.00 0.00 -
P/NAPS 0.08 0.24 0.28 0.44 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 18/11/13 26/11/12 24/11/11 23/11/10 - -
Price 0.085 0.13 0.215 0.31 0.39 0.50 0.00 -
P/RPS 0.11 0.17 0.30 0.40 0.46 0.65 0.00 -
P/EPS -11.54 2.28 3.43 2.34 2.40 2.65 0.00 -
EY -8.66 43.93 29.17 42.71 41.61 37.73 0.00 -
DY 0.00 0.00 0.00 8.74 5.64 0.00 0.00 -
P/NAPS 0.07 0.14 0.25 0.43 0.57 0.00 0.00 -

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