[MSPORTS] QoQ 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- -115.57%
YoY- -112.1%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
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 95,563 86,299 106,791 94,251 95,660 72,773 105,931 -6.65%
PBT 12,693 12,278 5,770 3,397 17,459 10,873 20,684 -27.85%
Tax -3,068 -2,550 -3,364 -5,276 -5,390 -3,503 -5,511 -32.39%
NP 9,625 9,728 2,406 -1,879 12,069 7,370 15,173 -26.23%
-
NP to SH 9,625 9,728 2,406 -1,879 12,069 7,370 15,173 -26.23%
-
Tax Rate 24.17% 20.77% 58.30% 155.31% 30.87% 32.22% 26.64% -
Total Cost 85,938 76,571 104,385 96,130 83,591 65,403 90,758 -3.58%
-
Net Worth 453,099 453,438 456,564 441,564 427,128 401,664 429,501 3.64%
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 453,099 453,438 456,564 441,564 427,128 401,664 429,501 3.64%
NOSH 517,473 517,446 523,043 521,944 517,982 519,014 517,908 -0.05%
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 10.07% 11.27% 2.25% -1.99% 12.62% 10.13% 14.32% -
ROE 2.12% 2.15% 0.53% -0.43% 2.83% 1.83% 3.53% -
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 18.47 16.68 20.42 18.06 18.47 14.02 20.45 -6.58%
EPS 1.86 1.88 0.46 -0.36 2.33 1.42 2.93 -26.19%
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 15.75 14.22 17.60 15.53 15.76 11.99 17.46 -6.65%
EPS 1.59 1.60 0.40 -0.31 1.99 1.21 2.50 -26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7467 0.7472 0.7524 0.7276 0.7039 0.6619 0.7078 3.64%
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 1.03 1.17 0.98 1.30 1.41 1.93 1.37 -17.36%
P/EPS 10.22 10.37 43.48 -65.28 11.16 19.01 9.56 4.56%
EY 9.79 9.64 2.30 -1.53 8.96 5.26 10.46 -4.32%
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 1.22 1.08 1.00 1.19 1.22 2.07 1.34 -6.07%
P/EPS 12.10 9.57 44.57 -59.72 9.66 20.42 9.39 18.47%
EY 8.27 10.44 2.24 -1.67 10.36 4.90 10.65 -15.55%
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