[MSPORTS] QoQ 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- -19.48%
YoY- 512.45%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
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 94,819 82,186 119,687 99,778 95,563 86,299 106,791 -7.64%
PBT -4,020 7,771 9,124 10,932 12,693 12,278 5,770 -
Tax -2,188 -1,612 -3,092 -3,182 -3,068 -2,550 -3,364 -24.99%
NP -6,208 6,159 6,032 7,750 9,625 9,728 2,406 -
-
NP to SH -6,208 6,159 6,032 7,750 9,625 9,728 2,406 -
-
Tax Rate - 20.74% 33.89% 29.11% 24.17% 20.77% 58.30% -
Total Cost 101,027 76,027 113,655 92,028 85,938 76,571 104,385 -2.16%
-
Net Worth 544,153 541,629 689,672 474,454 453,099 453,438 456,564 12.44%
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 544,153 541,629 689,672 474,454 453,099 453,438 456,564 12.44%
NOSH 515,932 517,563 700,957 516,666 517,473 517,446 523,043 -0.91%
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 -6.55% 7.49% 5.04% 7.77% 10.07% 11.27% 2.25% -
ROE -1.14% 1.14% 0.87% 1.63% 2.12% 2.15% 0.53% -
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 18.38 15.88 17.07 19.31 18.47 16.68 20.42 -6.79%
EPS -1.18 1.19 1.17 1.50 1.86 1.88 0.46 -
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 15.63 13.54 19.72 16.44 15.75 14.22 17.60 -7.62%
EPS -1.02 1.01 0.99 1.28 1.59 1.60 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8967 0.8925 1.1365 0.7818 0.7467 0.7472 0.7524 12.44%
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 0.63 0.82 0.67 1.14 1.03 1.17 0.98 -25.57%
P/EPS -9.56 10.92 13.36 14.67 10.22 10.37 43.48 -
EY -10.46 9.15 7.48 6.82 9.79 9.64 2.30 -
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 0.44 0.72 0.79 0.67 1.22 1.08 1.00 -42.23%
P/EPS -6.65 9.66 15.69 8.67 12.10 9.57 44.57 -
EY -15.04 10.35 6.37 11.54 8.27 10.44 2.24 -
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