[MSPORTS] YoY TTM 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- -5.87%
YoY- 21.51%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 396,470 382,904 372,526 429,514 329,385 269,616 137,987 19.22%
PBT 23,807 34,138 70,048 105,475 84,224 74,051 42,018 -9.03%
Tax -10,074 -14,258 -19,905 -26,806 -19,479 -10,474 -5,194 11.66%
NP 13,733 19,880 50,143 78,669 64,745 63,577 36,824 -15.15%
-
NP to SH 13,733 19,880 50,143 78,669 64,745 63,577 36,824 -15.15%
-
Tax Rate 42.32% 41.77% 28.42% 25.41% 23.13% 14.14% 12.36% -
Total Cost 382,737 363,024 322,383 350,845 264,640 206,039 101,163 24.81%
-
Net Worth 544,153 453,099 427,128 456,951 276,333 180,386 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 13,994 9,898 - - -
Div Payout % - - - 17.79% 15.29% - - -
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 544,153 453,099 427,128 456,951 276,333 180,386 0 -
NOSH 515,932 517,473 517,982 606,841 449,614 359,980 272,720 11.20%
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 3.46% 5.19% 13.46% 18.32% 19.66% 23.58% 26.69% -
ROE 2.52% 4.39% 11.74% 17.22% 23.43% 35.24% 0.00% -
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 76.85 73.99 71.92 70.78 73.26 74.90 50.60 7.20%
EPS 2.66 3.84 9.68 12.96 14.40 17.66 13.50 -23.70%
DPS 0.00 0.00 0.00 2.31 2.20 0.00 0.00 -
NAPS 1.0547 0.8756 0.8246 0.753 0.6146 0.5011 0.00 -
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 65.33 63.10 61.39 70.78 54.28 44.43 22.74 19.22%
EPS 2.26 3.28 8.26 12.96 10.67 10.48 6.07 -15.17%
DPS 0.00 0.00 0.00 2.31 1.63 0.00 0.00 -
NAPS 0.8967 0.7467 0.7039 0.753 0.4554 0.2973 0.00 -
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 0.15 0.26 0.36 0.58 0.67 0.55 0.00 -
P/EPS 4.32 4.95 2.69 3.16 3.40 2.32 0.00 -
EY 23.15 20.22 37.23 31.62 29.39 43.08 0.00 -
DY 0.00 0.00 0.00 5.62 4.49 0.00 0.00 -
P/NAPS 0.11 0.22 0.32 0.54 0.80 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 - -
Price 0.08 0.225 0.225 0.38 0.43 0.49 0.00 -
P/RPS 0.10 0.30 0.31 0.54 0.59 0.65 0.00 -
P/EPS 3.01 5.86 2.32 2.93 2.99 2.77 0.00 -
EY 33.27 17.07 43.02 34.11 33.49 36.04 0.00 -
DY 0.00 0.00 0.00 6.07 5.12 0.00 0.00 -
P/NAPS 0.08 0.26 0.27 0.50 0.70 0.98 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