[MSPORTS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -51.43%
YoY- -55.68%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 106,791 94,251 95,660 72,773 105,931 98,162 96,533 6.94%
PBT 5,770 3,397 17,459 10,873 20,684 21,032 21,693 -58.54%
Tax -3,364 -5,276 -5,390 -3,503 -5,511 -5,501 -5,602 -28.75%
NP 2,406 -1,879 12,069 7,370 15,173 15,531 16,091 -71.73%
-
NP to SH 2,406 -1,879 12,069 7,370 15,173 15,531 16,091 -71.73%
-
Tax Rate 58.30% 155.31% 30.87% 32.22% 26.64% 26.16% 25.82% -
Total Cost 104,385 96,130 83,591 65,403 90,758 82,631 80,442 18.91%
-
Net Worth 456,564 441,564 427,128 401,664 429,501 0 456,951 -0.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 456,564 441,564 427,128 401,664 429,501 0 456,951 -0.05%
NOSH 523,043 521,944 517,982 519,014 517,908 516,428 606,841 -9.40%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.25% -1.99% 12.62% 10.13% 14.32% 15.82% 16.67% -
ROE 0.53% -0.43% 2.83% 1.83% 3.53% 0.00% 3.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.42 18.06 18.47 14.02 20.45 19.01 15.91 18.04%
EPS 0.46 -0.36 2.33 1.42 2.93 3.00 3.11 -71.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8729 0.846 0.8246 0.7739 0.8293 0.00 0.753 10.32%
Adjusted Per Share Value based on latest NOSH - 519,014
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.60 15.53 15.76 11.99 17.46 16.18 15.91 6.94%
EPS 0.40 -0.31 1.99 1.21 2.50 2.56 3.11 -74.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7524 0.7276 0.7039 0.6619 0.7078 0.00 0.753 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.235 0.26 0.27 0.28 0.32 0.41 -
P/RPS 0.98 1.30 1.41 1.93 1.37 1.68 2.58 -47.45%
P/EPS 43.48 -65.28 11.16 19.01 9.56 10.64 15.46 98.86%
EY 2.30 -1.53 8.96 5.26 10.46 9.40 6.47 -49.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.32 0.35 0.34 0.00 0.54 -43.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 23/08/13 28/05/13 27/02/13 26/11/12 22/08/12 -
Price 0.205 0.215 0.225 0.29 0.275 0.31 0.38 -
P/RPS 1.00 1.19 1.22 2.07 1.34 1.63 2.39 -43.96%
P/EPS 44.57 -59.72 9.66 20.42 9.39 10.31 14.33 112.63%
EY 2.24 -1.67 10.36 4.90 10.65 9.70 6.98 -53.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.27 0.37 0.33 0.00 0.50 -40.32%

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