[MSPORTS] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -424.0%
YoY- -160.3%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 150,831 249,730 344,549 374,919 395,591 396,470 397,214 -47.46%
PBT -17,583 -26,813 -30,830 -14,350 3,620 23,807 40,520 -
Tax -1,289 -1,830 -4,018 -5,630 -7,433 -10,074 -10,954 -75.89%
NP -18,872 -28,643 -34,848 -19,980 -3,813 13,733 29,566 -
-
NP to SH -18,872 -28,643 -34,848 -19,980 -3,813 13,733 29,566 -
-
Tax Rate - - - - 205.33% 42.32% 27.03% -
Total Cost 169,703 278,373 379,397 394,899 399,404 382,737 367,648 -40.18%
-
Net Worth 0 0 501,819 542,423 610,895 544,153 541,629 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 0 501,819 542,423 610,895 544,153 541,629 -
NOSH 606,764 606,764 517,500 526,931 517,883 515,932 517,563 11.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -12.51% -11.47% -10.11% -5.33% -0.96% 3.46% 7.44% -
ROE 0.00% 0.00% -6.94% -3.68% -0.62% 2.52% 5.46% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.86 41.16 66.58 71.15 76.39 76.85 76.75 -52.73%
EPS -3.11 -4.72 -6.73 -3.79 -0.74 2.66 5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.9697 1.0294 1.1796 1.0547 1.0465 -
Adjusted Per Share Value based on latest NOSH - 526,931
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.86 41.15 56.78 61.78 65.19 65.33 65.46 -47.46%
EPS -3.11 -4.72 -5.74 -3.29 -0.63 2.26 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.8269 0.8938 1.0067 0.8967 0.8925 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.035 0.035 0.055 0.075 0.09 0.115 0.13 -
P/RPS 0.14 0.09 0.08 0.11 0.12 0.15 0.17 -12.10%
P/EPS -1.13 -0.74 -0.82 -1.98 -12.22 4.32 2.28 -
EY -88.86 -134.87 -122.43 -50.56 -8.18 23.15 43.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.06 0.07 0.08 0.11 0.12 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/04/18 25/04/18 30/05/16 29/02/16 23/11/15 20/08/15 27/05/15 -
Price 0.035 0.035 0.035 0.055 0.085 0.08 0.115 -
P/RPS 0.14 0.09 0.05 0.08 0.11 0.10 0.15 -4.48%
P/EPS -1.13 -0.74 -0.52 -1.45 -11.54 3.01 2.01 -
EY -88.86 -134.87 -192.40 -68.94 -8.66 33.27 49.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.04 0.05 0.07 0.08 0.11 -

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