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

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -25.65%
YoY- -36.69%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 400,854 402,452 357,190 328,744 401,327 375,520 363,724 6.67%
PBT -13,667 -6,429 7,802 31,084 45,027 47,870 49,942 -
Tax -6,184 -6,526 -7,662 -6,448 -11,892 -11,733 -11,236 -32.76%
NP -19,851 -12,956 140 24,636 33,135 36,137 38,706 -
-
NP to SH -19,851 -12,956 140 24,636 33,135 36,137 38,706 -
-
Tax Rate - - 98.21% 20.74% 26.41% 24.51% 22.50% -
Total Cost 420,705 415,408 357,050 304,108 368,192 339,382 325,018 18.71%
-
Net Worth 543,037 609,690 748,837 541,629 509,209 474,974 453,087 12.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 543,037 609,690 748,837 541,629 509,209 474,974 453,087 12.79%
NOSH 527,527 516,861 710,000 517,563 517,542 517,232 517,459 1.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -4.95% -3.22% 0.04% 7.49% 8.26% 9.62% 10.64% -
ROE -3.66% -2.13% 0.02% 4.55% 6.51% 7.61% 8.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.99 77.86 50.31 63.52 77.54 72.60 70.29 5.32%
EPS -3.76 -2.51 0.02 4.76 6.40 6.99 7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0294 1.1796 1.0547 1.0465 0.9839 0.9183 0.8756 11.35%
Adjusted Per Share Value based on latest NOSH - 517,563
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 66.06 66.32 58.86 54.17 66.13 61.88 59.94 6.67%
EPS -3.27 -2.13 0.02 4.06 5.46 5.95 6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8949 1.0047 1.234 0.8925 0.8391 0.7827 0.7466 12.80%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.075 0.09 0.115 0.13 0.115 0.22 0.19 -
P/RPS 0.10 0.12 0.23 0.20 0.15 0.30 0.27 -48.33%
P/EPS -1.99 -3.59 583.21 2.73 1.80 3.15 2.54 -
EY -50.17 -27.85 0.17 36.62 55.67 31.76 39.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.11 0.12 0.12 0.24 0.22 -53.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 20/08/15 27/05/15 02/03/15 27/11/14 25/08/14 -
Price 0.055 0.085 0.08 0.115 0.135 0.13 0.225 -
P/RPS 0.07 0.11 0.16 0.18 0.17 0.18 0.32 -63.59%
P/EPS -1.46 -3.39 405.71 2.42 2.11 1.86 3.01 -
EY -68.42 -29.49 0.25 41.39 47.43 53.74 33.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.07 0.08 0.11 0.14 0.14 0.26 -66.58%

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