[MSPORTS] YoY Cumulative 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- 50.18%
YoY- -15.21%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 301,839 281,640 269,896 300,652 310,430 220,181 160,689 11.07%
PBT -4,822 35,903 34,313 67,747 79,238 61,699 42,608 -
Tax -4,895 -8,800 -14,651 -17,525 -20,004 -8,473 -6,106 -3.61%
NP -9,717 27,103 19,662 50,222 59,234 53,226 36,502 -
-
NP to SH -9,717 27,103 19,662 50,222 59,234 53,226 36,502 -
-
Tax Rate - 24.51% 42.70% 25.87% 25.25% 13.73% 14.33% -
Total Cost 311,556 254,537 250,234 250,430 251,196 166,955 124,187 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 -1.59% 5.71% 4.49% 0.00% 19.37% 0.00% 27.91% -
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 58.40 54.45 52.16 58.13 68.97 58.97 52.83 1.68%
EPS -1.88 5.24 3.80 9.71 13.16 14.25 12.00 -
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 49.74 46.41 44.48 49.54 51.16 36.28 26.48 11.07%
EPS -1.60 4.47 3.24 8.28 9.76 8.77 6.02 -
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 0.15 0.40 0.45 0.55 0.57 0.85 0.97 -26.72%
P/EPS -4.79 4.20 6.18 3.30 2.96 3.51 4.25 -
EY -20.89 23.82 16.17 30.34 33.74 28.51 23.53 -
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 0.15 0.24 0.41 0.53 0.57 0.85 0.93 -26.21%
P/EPS -4.52 2.48 5.66 3.19 2.96 3.51 4.08 -
EY -22.12 40.31 17.67 31.32 33.74 28.51 24.49 -
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