[MSPORTS] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -99.43%
YoY- -99.64%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 0 0 103,632 357,190 363,724 342,056 390,400 -
PBT -326 -130 -17,424 7,802 49,942 57,440 90,066 -
Tax 0 0 0 -7,662 -11,236 -18,258 -23,182 -
NP -326 -130 -17,424 140 38,706 39,182 66,884 -
-
NP to SH -326 -130 -17,424 140 38,706 39,182 66,884 -
-
Tax Rate - - - 98.21% 22.50% 31.79% 25.74% -
Total Cost 326 130 121,056 357,050 325,018 302,874 323,516 -65.36%
-
Net Worth -2,366 -2,002 0 748,837 453,087 426,246 456,951 -
Dividend
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth -2,366 -2,002 0 748,837 453,087 426,246 456,951 -
NOSH 606,841 606,764 606,764 710,000 517,459 516,912 606,841 0.00%
Ratio Analysis
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.00% 0.00% -16.81% 0.04% 10.64% 11.45% 17.13% -
ROE 0.00% 0.00% 0.00% 0.02% 8.54% 9.19% 14.64% -
Per Share
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 0.00 17.08 50.31 70.29 66.17 64.33 -
EPS -0.05 -0.02 -2.90 0.02 7.48 7.58 12.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0039 -0.0033 0.00 1.0547 0.8756 0.8246 0.753 -
Adjusted Per Share Value based on latest NOSH - 515,932
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 0.00 17.08 58.86 59.94 56.37 64.33 -
EPS -0.05 -0.02 -2.87 0.02 6.38 6.46 12.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0039 -0.0033 0.00 1.234 0.7466 0.7024 0.753 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.015 0.035 0.035 0.115 0.19 0.26 0.41 -
P/RPS 0.00 0.00 0.20 0.23 0.27 0.39 0.64 -
P/EPS -27.92 -163.36 -1.22 583.21 2.54 3.43 3.72 -
EY -3.58 -0.61 -82.05 0.17 39.37 29.15 26.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.11 0.22 0.32 0.54 -
Price Multiplier on Announcement Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/01/19 25/04/18 25/04/18 20/08/15 25/08/14 23/08/13 22/08/12 -
Price 0.01 0.035 0.035 0.08 0.225 0.225 0.38 -
P/RPS 0.00 0.00 0.20 0.16 0.32 0.34 0.59 -
P/EPS -18.61 -163.36 -1.22 405.71 3.01 2.97 3.45 -
EY -5.37 -0.61 -82.05 0.25 33.24 33.69 29.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.08 0.26 0.27 0.50 -

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