[MSPORTS] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.12%
YoY- -15.21%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 402,452 375,520 359,861 400,869 413,906 293,574 214,252 11.07%
PBT -6,429 47,870 45,750 90,329 105,650 82,265 56,810 -
Tax -6,526 -11,733 -19,534 -23,366 -26,672 -11,297 -8,141 -3.61%
NP -12,956 36,137 26,216 66,962 78,978 70,968 48,669 -
-
NP to SH -12,956 36,137 26,216 66,962 78,978 70,968 48,669 -
-
Tax Rate - 24.51% 42.70% 25.87% 25.25% 13.73% 14.33% -
Total Cost 415,408 339,382 333,645 333,906 334,928 222,606 165,582 16.55%
-
Net Worth 609,690 474,974 437,738 0 305,757 0 130,798 29.23%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 609,690 474,974 437,738 0 305,757 0 130,798 29.23%
NOSH 516,861 517,232 517,421 517,245 450,106 373,401 304,183 9.23%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -3.22% 9.62% 7.29% 16.70% 19.08% 24.17% 22.72% -
ROE -2.13% 7.61% 5.99% 0.00% 25.83% 0.00% 37.21% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 77.86 72.60 69.55 77.50 91.96 78.62 70.44 1.68%
EPS -2.51 6.99 5.07 12.95 17.55 19.00 16.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1796 0.9183 0.846 0.00 0.6793 0.00 0.43 18.30%
Adjusted Per Share Value based on latest NOSH - 516,428
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 66.32 61.88 59.30 66.06 68.21 48.38 35.31 11.07%
EPS -2.13 5.95 4.32 11.03 13.01 11.69 8.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0047 0.7827 0.7213 0.00 0.5039 0.00 0.2155 29.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.09 0.22 0.235 0.32 0.39 0.50 0.51 -
P/RPS 0.12 0.30 0.34 0.41 0.42 0.64 0.72 -25.80%
P/EPS -3.59 3.15 4.64 2.47 2.22 2.63 3.19 -
EY -27.85 31.76 21.56 40.46 44.99 38.01 31.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.24 0.28 0.00 0.57 0.00 1.19 -36.22%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 18/11/13 26/11/12 24/11/11 23/11/10 03/03/10 -
Price 0.085 0.13 0.215 0.31 0.39 0.50 0.49 -
P/RPS 0.11 0.18 0.31 0.40 0.42 0.64 0.70 -26.52%
P/EPS -3.39 1.86 4.24 2.39 2.22 2.63 3.06 -
EY -29.49 53.74 23.57 41.76 44.99 38.01 32.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.14 0.25 0.00 0.57 0.00 1.14 -37.17%

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