[MSPORTS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -33.09%
YoY- -60.85%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 363,724 345,196 383,782 359,861 342,056 291,092 414,486 -8.36%
PBT 49,942 49,112 40,985 45,750 57,440 43,492 91,121 -33.10%
Tax -11,236 -10,200 -18,400 -19,534 -18,258 -14,012 -23,496 -38.93%
NP 38,706 38,912 22,585 26,216 39,182 29,480 67,625 -31.13%
-
NP to SH 38,706 38,912 22,585 26,216 39,182 29,480 67,625 -31.13%
-
Tax Rate 22.50% 20.77% 44.89% 42.70% 31.79% 32.22% 25.79% -
Total Cost 325,018 306,284 361,197 333,645 302,874 261,612 346,861 -4.25%
-
Net Worth 453,087 453,438 452,166 437,738 426,246 401,664 429,309 3.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 453,087 453,438 452,166 437,738 426,246 401,664 429,309 3.66%
NOSH 517,459 517,446 518,004 517,421 516,912 519,014 517,676 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.64% 11.27% 5.88% 7.29% 11.45% 10.13% 16.32% -
ROE 8.54% 8.58% 4.99% 5.99% 9.19% 7.34% 15.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.29 66.71 74.09 69.55 66.17 56.09 80.07 -8.34%
EPS 7.48 7.52 4.36 5.07 7.58 5.68 13.07 -31.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8756 0.8763 0.8729 0.846 0.8246 0.7739 0.8293 3.69%
Adjusted Per Share Value based on latest NOSH - 521,944
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.94 56.88 63.24 59.30 56.37 47.97 68.30 -8.35%
EPS 6.38 6.41 3.72 4.32 6.46 4.86 11.14 -31.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7466 0.7472 0.7451 0.7213 0.7024 0.6619 0.7074 3.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.19 0.195 0.20 0.235 0.26 0.27 0.28 -
P/RPS 0.27 0.29 0.27 0.34 0.39 0.48 0.35 -15.92%
P/EPS 2.54 2.59 4.59 4.64 3.43 4.75 2.14 12.13%
EY 39.37 38.56 21.80 21.56 29.15 21.04 46.65 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.23 0.28 0.32 0.35 0.34 -25.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 26/02/14 18/11/13 23/08/13 28/05/13 27/02/13 -
Price 0.225 0.18 0.205 0.215 0.225 0.29 0.275 -
P/RPS 0.32 0.27 0.28 0.31 0.34 0.52 0.34 -3.97%
P/EPS 3.01 2.39 4.70 4.24 2.97 5.11 2.11 26.80%
EY 33.24 41.78 21.27 23.57 33.69 19.59 47.50 -21.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.23 0.25 0.27 0.37 0.33 -14.73%

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