[MSPORTS] YoY Cumulative 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- 101.12%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 178,595 181,862 171,028 195,200 180,461 137,922 95,256 11.03%
PBT 3,901 24,971 28,720 45,033 45,434 39,194 28,188 -28.06%
Tax -3,831 -5,618 -9,129 -11,591 -12,873 -5,309 -3,526 1.39%
NP 70 19,353 19,591 33,442 32,561 33,885 24,662 -62.35%
-
NP to SH 70 19,353 19,591 33,442 32,561 33,885 24,662 -62.35%
-
Tax Rate 98.21% 22.50% 31.79% 25.74% 28.33% 13.55% 12.51% -
Total Cost 178,525 162,509 151,437 161,758 147,900 104,037 70,594 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 0.01% 4.27% 4.60% 7.32% 11.78% 18.78% 44.44% -
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 25.15 35.15 33.09 32.17 40.13 38.30 30.90 -3.37%
EPS 0.01 3.74 3.79 6.46 7.24 9.41 8.00 -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 29.43 29.97 28.18 32.17 29.74 22.73 15.70 11.03%
EPS 0.01 3.19 3.23 6.46 5.37 5.58 4.06 -63.23%
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 0.46 0.54 0.79 1.27 1.14 1.07 0.00 -
P/EPS 1,166.43 5.08 6.86 7.44 6.29 4.36 0.00 -
EY 0.09 19.68 14.58 13.44 15.90 22.95 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 0.32 0.64 0.68 1.18 1.00 1.28 1.59 -23.43%
P/EPS 811.43 6.02 5.94 6.90 5.52 5.21 6.13 125.66%
EY 0.12 16.62 16.84 14.50 18.11 19.20 16.33 -55.89%
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