[MSPORTS] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.99%
YoY- -13.36%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 400,854 401,327 383,782 414,486 416,820 306,299 237,852 9.08%
PBT -13,667 45,027 40,985 91,121 106,288 83,734 65,857 -
Tax -6,184 -11,892 -18,400 -23,496 -28,234 -14,261 -9,122 -6.27%
NP -19,851 33,135 22,585 67,625 78,054 69,473 56,735 -
-
NP to SH -19,851 33,135 22,585 67,625 78,054 69,473 56,735 -
-
Tax Rate - 26.41% 44.89% 25.79% 26.56% 17.03% 13.85% -
Total Cost 420,705 368,192 361,197 346,861 338,766 236,826 181,117 15.07%
-
Net Worth 543,037 509,209 452,166 429,309 296,135 227,978 151,293 23.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 13,998 9,903 - -
Div Payout % - - - - 17.93% 14.26% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 543,037 509,209 452,166 429,309 296,135 227,978 151,293 23.72%
NOSH 527,527 517,542 518,004 517,676 450,122 396,139 315,194 8.95%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.95% 8.26% 5.88% 16.32% 18.73% 22.68% 23.85% -
ROE -3.66% 6.51% 4.99% 15.75% 26.36% 30.47% 37.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.99 77.54 74.09 80.07 92.60 77.32 75.46 0.11%
EPS -3.76 6.40 4.36 13.07 17.34 15.29 18.00 -
DPS 0.00 0.00 0.00 0.00 3.11 2.50 0.00 -
NAPS 1.0294 0.9839 0.8729 0.8293 0.6579 0.5755 0.48 13.55%
Adjusted Per Share Value based on latest NOSH - 517,908
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 66.06 66.13 63.24 68.30 68.69 50.47 39.20 9.08%
EPS -3.27 5.46 3.72 11.14 12.86 11.45 9.35 -
DPS 0.00 0.00 0.00 0.00 2.31 1.63 0.00 -
NAPS 0.8949 0.8391 0.7451 0.7074 0.488 0.3757 0.2493 23.72%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.075 0.115 0.20 0.28 0.40 0.50 0.51 -
P/RPS 0.10 0.15 0.27 0.35 0.43 0.65 0.68 -27.33%
P/EPS -1.99 1.80 4.59 2.14 2.31 2.85 2.83 -
EY -50.17 55.67 21.80 46.65 43.35 35.07 35.29 -
DY 0.00 0.00 0.00 0.00 7.77 5.00 0.00 -
P/NAPS 0.07 0.12 0.23 0.34 0.61 0.87 1.06 -36.41%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 02/03/15 26/02/14 27/02/13 29/02/12 28/02/11 03/03/10 -
Price 0.055 0.135 0.205 0.275 0.40 0.50 0.49 -
P/RPS 0.07 0.17 0.28 0.34 0.43 0.65 0.65 -31.01%
P/EPS -1.46 2.11 4.70 2.11 2.31 2.85 2.72 -
EY -68.42 47.43 21.27 47.50 43.35 35.07 36.73 -
DY 0.00 0.00 0.00 0.00 7.77 5.00 0.00 -
P/NAPS 0.05 0.14 0.23 0.33 0.61 0.87 1.02 -39.48%

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