[MSPORTS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 14.87%
YoY- -66.6%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 281,640 181,862 86,299 383,782 269,896 171,028 72,773 146.29%
PBT 35,903 24,971 12,278 40,985 34,313 28,720 10,873 121.58%
Tax -8,800 -5,618 -2,550 -18,400 -14,651 -9,129 -3,503 84.69%
NP 27,103 19,353 9,728 22,585 19,662 19,591 7,370 138.06%
-
NP to SH 27,103 19,353 9,728 22,585 19,662 19,591 7,370 138.06%
-
Tax Rate 24.51% 22.50% 20.77% 44.89% 42.70% 31.79% 32.22% -
Total Cost 254,537 162,509 76,571 361,197 250,234 151,437 65,403 147.21%
-
Net Worth 474,974 453,087 453,438 452,166 437,738 426,246 401,664 11.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 474,974 453,087 453,438 452,166 437,738 426,246 401,664 11.81%
NOSH 517,232 517,459 517,446 518,004 517,421 516,912 519,014 -0.22%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.62% 10.64% 11.27% 5.88% 7.29% 11.45% 10.13% -
ROE 5.71% 4.27% 2.15% 4.99% 4.49% 4.60% 1.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.45 35.15 16.68 74.09 52.16 33.09 14.02 146.87%
EPS 5.24 3.74 1.88 4.36 3.80 3.79 1.42 138.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9183 0.8756 0.8763 0.8729 0.846 0.8246 0.7739 12.06%
Adjusted Per Share Value based on latest NOSH - 523,043
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.41 29.97 14.22 63.24 44.48 28.18 11.99 146.32%
EPS 4.47 3.19 1.60 3.72 3.24 3.23 1.21 138.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7827 0.7466 0.7472 0.7451 0.7213 0.7024 0.6619 11.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.22 0.19 0.195 0.20 0.235 0.26 0.27 -
P/RPS 0.40 0.54 1.17 0.27 0.45 0.79 1.93 -64.94%
P/EPS 4.20 5.08 10.37 4.59 6.18 6.86 19.01 -63.42%
EY 23.82 19.68 9.64 21.80 16.17 14.58 5.26 173.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.22 0.23 0.28 0.32 0.35 -22.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 26/05/14 26/02/14 18/11/13 23/08/13 28/05/13 -
Price 0.13 0.225 0.18 0.205 0.215 0.225 0.29 -
P/RPS 0.24 0.64 1.08 0.28 0.41 0.68 2.07 -76.19%
P/EPS 2.48 6.02 9.57 4.70 5.66 5.94 20.42 -75.44%
EY 40.31 16.62 10.44 21.27 17.67 16.84 4.90 306.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.26 0.21 0.23 0.25 0.27 0.37 -47.65%

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