[MSPORTS] YoY 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- -3.48%
YoY- -37.26%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
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 98,899 99,778 94,251 98,162 119,342 76,067 66,755 6.76%
PBT -9,255 10,932 3,397 21,032 31,128 20,745 14,786 -
Tax -541 -3,182 -5,276 -5,501 -6,373 -2,925 -2,629 -23.15%
NP -9,796 7,750 -1,879 15,531 24,755 17,820 12,157 -
-
NP to SH -9,796 7,750 -1,879 15,531 24,755 17,820 12,157 -
-
Tax Rate - 29.11% 155.31% 26.16% 20.47% 14.10% 17.78% -
Total Cost 108,695 92,028 96,130 82,631 94,587 58,247 54,598 12.15%
-
Net Worth 610,895 474,454 441,564 0 305,746 0 130,687 29.29%
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 610,895 474,454 441,564 0 305,746 0 130,687 29.29%
NOSH 517,883 516,666 521,944 516,428 450,090 373,333 303,925 9.28%
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 -9.91% 7.77% -1.99% 15.82% 20.74% 23.43% 18.21% -
ROE -1.60% 1.63% -0.43% 0.00% 8.10% 0.00% 9.30% -
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 19.10 19.31 18.06 19.01 26.52 20.38 21.96 -2.29%
EPS -1.89 1.50 -0.36 3.00 5.50 4.77 4.00 -
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 16.30 16.44 15.53 16.18 19.67 12.53 11.00 6.77%
EPS -1.61 1.28 -0.31 2.56 4.08 2.94 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0067 0.7818 0.7276 0.00 0.5038 0.00 0.2154 29.28%
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 0.47 1.14 1.30 1.68 1.47 2.45 2.32 -23.35%
P/EPS -4.76 14.67 -65.28 10.64 7.09 10.48 12.75 -
EY -21.02 6.82 -1.53 9.40 14.10 9.55 7.84 -
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 0.45 0.67 1.19 1.63 1.47 2.45 2.23 -23.40%
P/EPS -4.49 8.67 -59.72 10.31 7.09 10.48 12.25 -
EY -22.25 11.54 -1.67 9.70 14.10 9.55 8.16 -
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