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

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.64%
YoY- 37.84%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 357,190 328,744 401,327 375,520 363,724 345,196 383,782 -4.68%
PBT 7,802 31,084 45,027 47,870 49,942 49,112 40,985 -67.00%
Tax -7,662 -6,448 -11,892 -11,733 -11,236 -10,200 -18,400 -44.32%
NP 140 24,636 33,135 36,137 38,706 38,912 22,585 -96.65%
-
NP to SH 140 24,636 33,135 36,137 38,706 38,912 22,585 -96.65%
-
Tax Rate 98.21% 20.74% 26.41% 24.51% 22.50% 20.77% 44.89% -
Total Cost 357,050 304,108 368,192 339,382 325,018 306,284 361,197 -0.76%
-
Net Worth 748,837 541,629 509,209 474,974 453,087 453,438 452,166 40.10%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 748,837 541,629 509,209 474,974 453,087 453,438 452,166 40.10%
NOSH 710,000 517,563 517,542 517,232 517,459 517,446 518,004 23.46%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.04% 7.49% 8.26% 9.62% 10.64% 11.27% 5.88% -
ROE 0.02% 4.55% 6.51% 7.61% 8.54% 8.58% 4.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 50.31 63.52 77.54 72.60 70.29 66.71 74.09 -22.79%
EPS 0.02 4.76 6.40 6.99 7.48 7.52 4.36 -97.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0547 1.0465 0.9839 0.9183 0.8756 0.8763 0.8729 13.48%
Adjusted Per Share Value based on latest NOSH - 516,666
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 58.86 54.17 66.13 61.88 59.94 56.88 63.24 -4.68%
EPS 0.02 4.06 5.46 5.95 6.38 6.41 3.72 -96.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.234 0.8925 0.8391 0.7827 0.7466 0.7472 0.7451 40.10%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.13 0.115 0.22 0.19 0.195 0.20 -
P/RPS 0.23 0.20 0.15 0.30 0.27 0.29 0.27 -10.16%
P/EPS 583.21 2.73 1.80 3.15 2.54 2.59 4.59 2449.93%
EY 0.17 36.62 55.67 31.76 39.37 38.56 21.80 -96.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.24 0.22 0.22 0.23 -38.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 02/03/15 27/11/14 25/08/14 26/05/14 26/02/14 -
Price 0.08 0.115 0.135 0.13 0.225 0.18 0.205 -
P/RPS 0.16 0.18 0.17 0.18 0.32 0.27 0.28 -31.20%
P/EPS 405.71 2.42 2.11 1.86 3.01 2.39 4.70 1869.20%
EY 0.25 41.39 47.43 53.74 33.24 41.78 21.27 -94.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.14 0.14 0.26 0.21 0.23 -50.63%

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