[MSPORTS] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -74.41%
YoY- -217.87%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 53,094 150,831 249,730 344,549 374,919 395,591 396,470 -73.66%
PBT -585,928 -17,583 -26,813 -30,830 -14,350 3,620 23,807 -
Tax 0 -1,289 -1,830 -4,018 -5,630 -7,433 -10,074 -
NP -585,928 -18,872 -28,643 -34,848 -19,980 -3,813 13,733 -
-
NP to SH -585,928 -18,872 -28,643 -34,848 -19,980 -3,813 13,733 -
-
Tax Rate - - - - - 205.33% 42.32% -
Total Cost 639,022 169,703 278,373 379,397 394,899 399,404 382,737 40.51%
-
Net Worth -2,002 0 0 501,819 542,423 610,895 544,153 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth -2,002 0 0 501,819 542,423 610,895 544,153 -
NOSH 606,764 606,764 606,764 517,500 526,931 517,883 515,932 11.36%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -1,103.57% -12.51% -11.47% -10.11% -5.33% -0.96% 3.46% -
ROE 0.00% 0.00% 0.00% -6.94% -3.68% -0.62% 2.52% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.75 24.86 41.16 66.58 71.15 76.39 76.85 -76.35%
EPS -96.57 -3.11 -4.72 -6.73 -3.79 -0.74 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0033 0.00 0.00 0.9697 1.0294 1.1796 1.0547 -
Adjusted Per Share Value based on latest NOSH - 606,764
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.75 24.86 41.15 56.78 61.78 65.19 65.33 -73.66%
EPS -96.55 -3.11 -4.72 -5.74 -3.29 -0.63 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0033 0.00 0.00 0.8269 0.8938 1.0067 0.8967 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.035 0.035 0.035 0.055 0.075 0.09 0.115 -
P/RPS 0.40 0.14 0.09 0.08 0.11 0.12 0.15 91.72%
P/EPS -0.04 -1.13 -0.74 -0.82 -1.98 -12.22 4.32 -
EY -2,759.03 -88.86 -134.87 -122.43 -50.56 -8.18 23.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.06 0.07 0.08 0.11 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 25/04/18 25/04/18 25/04/18 30/05/16 29/02/16 23/11/15 20/08/15 -
Price 0.035 0.035 0.035 0.035 0.055 0.085 0.08 -
P/RPS 0.40 0.14 0.09 0.05 0.08 0.11 0.10 150.92%
P/EPS -0.04 -1.13 -0.74 -0.52 -1.45 -11.54 3.01 -
EY -2,759.03 -88.86 -134.87 -192.40 -68.94 -8.66 33.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.04 0.05 0.07 0.08 -

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