[MSPORTS] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -53.22%
YoY- -159.91%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 69,088 103,632 207,264 400,854 402,452 357,190 328,744 -64.55%
PBT -11,650 -17,424 -34,836 -13,667 -6,429 7,802 31,084 -
Tax 0 0 0 -6,184 -6,526 -7,662 -6,448 -
NP -11,650 -17,424 -34,836 -19,851 -12,956 140 24,636 -
-
NP to SH -11,650 -17,424 -34,836 -19,851 -12,956 140 24,636 -
-
Tax Rate - - - - - 98.21% 20.74% -
Total Cost 80,738 121,056 242,100 420,705 415,408 357,050 304,108 -58.59%
-
Net Worth 0 0 501,819 543,037 609,690 748,837 541,629 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 0 501,819 543,037 609,690 748,837 541,629 -
NOSH 606,764 606,764 606,764 527,527 516,861 710,000 517,563 11.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -16.86% -16.81% -16.81% -4.95% -3.22% 0.04% 7.49% -
ROE 0.00% 0.00% -6.94% -3.66% -2.13% 0.02% 4.55% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.39 17.08 40.05 75.99 77.86 50.31 63.52 -68.10%
EPS -1.93 -2.90 -5.96 -3.76 -2.51 0.02 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.9697 1.0294 1.1796 1.0547 1.0465 -
Adjusted Per Share Value based on latest NOSH - 526,931
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.38 17.08 34.15 66.06 66.32 58.86 54.17 -64.56%
EPS -1.92 -2.87 -5.74 -3.27 -2.13 0.02 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.8269 0.8949 1.0047 1.234 0.8925 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.035 0.035 0.055 0.075 0.09 0.115 0.13 -
P/RPS 0.31 0.20 0.14 0.10 0.12 0.23 0.20 33.82%
P/EPS -1.82 -1.22 -0.82 -1.99 -3.59 583.21 2.73 -
EY -54.86 -82.05 -122.39 -50.17 -27.85 0.17 36.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.06 0.07 0.08 0.11 0.12 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/04/18 25/04/18 30/05/16 29/02/16 23/11/15 20/08/15 27/05/15 -
Price 0.035 0.035 0.035 0.055 0.085 0.08 0.115 -
P/RPS 0.31 0.20 0.09 0.07 0.11 0.16 0.18 43.53%
P/EPS -1.82 -1.22 -0.52 -1.46 -3.39 405.71 2.42 -
EY -54.86 -82.05 -192.33 -68.42 -29.49 0.25 41.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.04 0.05 0.07 0.08 0.11 -

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