[MSPORTS] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -19.02%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 82,186 86,299 72,773 94,554 71,771 61,832 38,953 13.24%
PBT 7,771 12,278 10,873 22,367 16,615 17,328 11,593 -6.44%
Tax -1,612 -2,550 -3,503 -5,739 -4,692 -2,338 -1,450 1.78%
NP 6,159 9,728 7,370 16,628 11,923 14,990 10,143 -7.97%
-
NP to SH 6,159 9,728 7,370 16,628 11,923 14,990 10,143 -7.97%
-
Tax Rate 20.74% 20.77% 32.22% 25.66% 28.24% 13.49% 12.51% -
Total Cost 76,027 76,571 65,403 77,926 59,848 46,842 28,810 17.54%
-
Net Worth 541,629 453,438 401,664 358,356 0 0 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 541,629 453,438 401,664 358,356 0 0 0 -
NOSH 517,563 517,446 519,014 518,006 449,328 359,999 302,776 9.34%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.49% 11.27% 10.13% 17.59% 16.61% 24.24% 26.04% -
ROE 1.14% 2.15% 1.83% 4.64% 0.00% 0.00% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.88 16.68 14.02 18.25 15.97 17.18 12.87 3.56%
EPS 1.19 1.88 1.42 3.21 2.65 4.16 3.35 -15.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0465 0.8763 0.7739 0.6918 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 518,006
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.54 14.22 11.99 15.58 11.83 10.19 6.42 13.23%
EPS 1.01 1.60 1.21 2.74 1.96 2.47 1.67 -8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8925 0.7472 0.6619 0.5905 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.13 0.195 0.27 0.39 0.49 0.48 0.00 -
P/RPS 0.82 1.17 1.93 2.14 3.07 2.79 0.00 -
P/EPS 10.92 10.37 19.01 12.15 18.47 11.53 0.00 -
EY 9.15 9.64 5.26 8.23 5.42 8.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.22 0.35 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 28/05/13 21/05/12 23/05/11 24/05/10 - -
Price 0.115 0.18 0.29 0.38 0.47 0.41 0.00 -
P/RPS 0.72 1.08 2.07 2.08 2.94 2.39 0.00 -
P/EPS 9.66 9.57 20.42 11.84 17.71 9.85 0.00 -
EY 10.35 10.44 4.90 8.45 5.65 10.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.21 0.37 0.55 0.00 0.00 0.00 -

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