[MSPORTS] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -10.77%
YoY- 32.44%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 374,919 395,591 396,470 397,214 401,327 388,431 382,904 -1.39%
PBT -14,350 3,620 23,807 40,520 45,027 41,673 34,138 -
Tax -5,630 -7,433 -10,074 -10,954 -11,892 -12,164 -14,258 -46.08%
NP -19,980 -3,813 13,733 29,566 33,135 29,509 19,880 -
-
NP to SH -19,980 -3,813 13,733 29,566 33,135 29,509 19,880 -
-
Tax Rate - 205.33% 42.32% 27.03% 26.41% 29.19% 41.77% -
Total Cost 394,899 399,404 382,737 367,648 368,192 358,922 363,024 5.75%
-
Net Worth 542,423 610,895 544,153 541,629 689,672 474,454 453,099 12.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 542,423 610,895 544,153 541,629 689,672 474,454 453,099 12.70%
NOSH 526,931 517,883 515,932 517,563 700,957 516,666 517,473 1.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.33% -0.96% 3.46% 7.44% 8.26% 7.60% 5.19% -
ROE -3.68% -0.62% 2.52% 5.46% 4.80% 6.22% 4.39% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 71.15 76.39 76.85 76.75 57.25 75.18 73.99 -2.56%
EPS -3.79 -0.74 2.66 5.71 4.73 5.71 3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0294 1.1796 1.0547 1.0465 0.9839 0.9183 0.8756 11.35%
Adjusted Per Share Value based on latest NOSH - 517,563
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 61.78 65.19 65.33 65.46 66.13 64.01 63.10 -1.39%
EPS -3.29 -0.63 2.26 4.87 5.46 4.86 3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8938 1.0067 0.8967 0.8925 1.1365 0.7818 0.7467 12.69%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.075 0.09 0.115 0.13 0.115 0.22 0.19 -
P/RPS 0.11 0.12 0.15 0.17 0.20 0.29 0.26 -43.55%
P/EPS -1.98 -12.22 4.32 2.28 2.43 3.85 4.95 -
EY -50.56 -8.18 23.15 43.94 41.11 25.96 20.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.11 0.12 0.12 0.24 0.22 -53.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 20/08/15 27/05/15 02/03/15 27/11/14 25/08/14 -
Price 0.055 0.085 0.08 0.115 0.135 0.13 0.225 -
P/RPS 0.08 0.11 0.10 0.15 0.24 0.17 0.30 -58.47%
P/EPS -1.45 -11.54 3.01 2.01 2.86 2.28 5.86 -
EY -68.94 -8.66 33.27 49.67 35.02 43.93 17.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.07 0.08 0.11 0.14 0.14 0.26 -66.58%

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