[MSPORTS] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.64%
YoY- 37.84%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 0 69,088 402,452 375,520 359,861 400,869 413,906 -
PBT -154 -11,650 -6,429 47,870 45,750 90,329 105,650 -
Tax 0 0 -6,526 -11,733 -19,534 -23,366 -26,672 -
NP -154 -11,650 -12,956 36,137 26,216 66,962 78,978 -
-
NP to SH -154 -11,650 -12,956 36,137 26,216 66,962 78,978 -
-
Tax Rate - - - 24.51% 42.70% 25.87% 25.25% -
Total Cost 154 80,738 415,408 339,382 333,645 333,906 334,928 -72.18%
-
Net Worth -2,062 0 609,690 474,974 437,738 0 305,757 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth -2,062 0 609,690 474,974 437,738 0 305,757 -
NOSH 606,764 606,764 516,861 517,232 517,421 517,245 450,106 5.09%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.00% -16.86% -3.22% 9.62% 7.29% 16.70% 19.08% -
ROE 0.00% 0.00% -2.13% 7.61% 5.99% 0.00% 25.83% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.00 11.39 77.86 72.60 69.55 77.50 91.96 -
EPS -0.03 -1.93 -2.51 6.99 5.07 12.95 17.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0034 0.00 1.1796 0.9183 0.846 0.00 0.6793 -
Adjusted Per Share Value based on latest NOSH - 516,666
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.00 11.38 66.32 61.88 59.30 66.06 68.21 -
EPS -0.03 -1.92 -2.13 5.95 4.32 11.03 13.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0034 0.00 1.0047 0.7827 0.7213 0.00 0.5039 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.035 0.035 0.09 0.22 0.235 0.32 0.39 -
P/RPS 0.00 0.31 0.12 0.30 0.34 0.41 0.42 -
P/EPS -137.31 -1.82 -3.59 3.15 4.64 2.47 2.22 -
EY -0.73 -54.86 -27.85 31.76 21.56 40.46 44.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.08 0.24 0.28 0.00 0.57 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 25/04/18 25/04/18 23/11/15 27/11/14 18/11/13 26/11/12 24/11/11 -
Price 0.035 0.035 0.085 0.13 0.215 0.31 0.39 -
P/RPS 0.00 0.31 0.11 0.18 0.31 0.40 0.42 -
P/EPS -137.31 -1.82 -3.39 1.86 4.24 2.39 2.22 -
EY -0.73 -54.86 -29.49 53.74 23.57 41.76 44.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.07 0.14 0.25 0.00 0.57 -

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