[MSPORTS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 11.81%
YoY- -56.69%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 401,327 388,431 382,904 383,001 369,475 368,615 372,526 5.07%
PBT 45,027 41,673 34,138 38,904 37,499 52,413 70,048 -25.45%
Tax -11,892 -12,164 -14,258 -16,580 -17,533 -19,680 -19,905 -28.99%
NP 33,135 29,509 19,880 22,324 19,966 32,733 50,143 -24.07%
-
NP to SH 33,135 29,509 19,880 22,324 19,966 32,733 50,143 -24.07%
-
Tax Rate 26.41% 29.19% 41.77% 42.62% 46.76% 37.55% 28.42% -
Total Cost 368,192 358,922 363,024 360,677 349,509 335,882 322,383 9.23%
-
Net Worth 689,672 474,454 453,099 453,438 456,564 441,564 427,128 37.51%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 689,672 474,454 453,099 453,438 456,564 441,564 427,128 37.51%
NOSH 700,957 516,666 517,473 517,446 523,043 521,944 517,982 22.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.26% 7.60% 5.19% 5.83% 5.40% 8.88% 13.46% -
ROE 4.80% 6.22% 4.39% 4.92% 4.37% 7.41% 11.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 57.25 75.18 73.99 74.02 70.64 70.62 71.92 -14.07%
EPS 4.73 5.71 3.84 4.31 3.82 6.27 9.68 -37.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9839 0.9183 0.8756 0.8763 0.8729 0.846 0.8246 12.46%
Adjusted Per Share Value based on latest NOSH - 517,446
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.13 64.01 63.10 63.11 60.88 60.74 61.39 5.06%
EPS 5.46 4.86 3.28 3.68 3.29 5.39 8.26 -24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1365 0.7818 0.7467 0.7472 0.7524 0.7276 0.7039 37.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.115 0.22 0.19 0.195 0.20 0.235 0.26 -
P/RPS 0.20 0.29 0.26 0.26 0.28 0.33 0.36 -32.34%
P/EPS 2.43 3.85 4.95 4.52 5.24 3.75 2.69 -6.53%
EY 41.11 25.96 20.22 22.12 19.09 26.69 37.23 6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.24 0.22 0.22 0.23 0.28 0.32 -47.90%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 02/03/15 27/11/14 25/08/14 26/05/14 26/02/14 18/11/13 23/08/13 -
Price 0.135 0.13 0.225 0.18 0.205 0.215 0.225 -
P/RPS 0.24 0.17 0.30 0.24 0.29 0.30 0.31 -15.64%
P/EPS 2.86 2.28 5.86 4.17 5.37 3.43 2.32 14.92%
EY 35.02 43.93 17.07 23.97 18.62 29.17 43.02 -12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.26 0.21 0.23 0.25 0.27 -35.38%

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