[MSPORTS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.56%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 357,190 363,724 342,056 390,400 360,922 275,844 190,512 11.03%
PBT 7,802 49,942 57,440 90,066 90,868 78,388 56,376 -28.06%
Tax -7,662 -11,236 -18,258 -23,182 -25,746 -10,618 -7,052 1.39%
NP 140 38,706 39,182 66,884 65,122 67,770 49,324 -62.35%
-
NP to SH 140 38,706 39,182 66,884 65,122 67,770 49,324 -62.35%
-
Tax Rate 98.21% 22.50% 31.79% 25.74% 28.33% 13.55% 12.51% -
Total Cost 357,050 325,018 302,874 323,516 295,800 208,074 141,188 16.71%
-
Net Worth 748,837 453,087 426,246 456,951 276,408 180,443 55,489 54.26%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 748,837 453,087 426,246 456,951 276,408 180,443 55,489 54.26%
NOSH 710,000 517,459 516,912 606,841 449,737 360,095 308,275 14.91%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.04% 10.64% 11.45% 17.13% 18.04% 24.57% 25.89% -
ROE 0.02% 8.54% 9.19% 14.64% 23.56% 37.56% 88.89% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 50.31 70.29 66.17 64.33 80.25 76.60 61.80 -3.36%
EPS 0.02 7.48 7.58 12.92 14.48 18.82 16.00 -67.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0547 0.8756 0.8246 0.753 0.6146 0.5011 0.18 34.25%
Adjusted Per Share Value based on latest NOSH - 606,841
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 58.86 59.94 56.37 64.33 59.48 45.46 31.39 11.04%
EPS 0.02 6.38 6.46 12.92 10.73 11.17 8.13 -63.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.234 0.7466 0.7024 0.753 0.4555 0.2973 0.0914 54.27%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.115 0.19 0.26 0.41 0.49 0.41 0.00 -
P/RPS 0.23 0.27 0.39 0.64 0.57 0.54 0.00 -
P/EPS 583.21 2.54 3.43 3.72 3.15 2.18 0.00 -
EY 0.17 39.37 29.15 26.88 31.79 45.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.22 0.32 0.54 0.00 0.82 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 25/08/14 23/08/13 22/08/12 22/08/11 25/08/10 03/03/10 -
Price 0.08 0.225 0.225 0.38 0.43 0.49 0.49 -
P/RPS 0.16 0.32 0.34 0.59 0.50 0.64 0.79 -23.35%
P/EPS 405.71 3.01 2.97 3.45 2.76 2.60 3.06 125.72%
EY 0.25 33.24 33.69 29.00 36.23 38.41 32.65 -55.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.26 0.27 0.50 0.00 0.98 2.72 -44.42%

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