[MSPORTS] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -11.08%
YoY- -22.36%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 374,919 401,327 369,475 377,578 417,704 296,685 222,196 9.10%
PBT -14,350 45,027 37,499 82,210 106,575 81,008 61,592 -
Tax -5,630 -11,892 -17,533 -21,410 -28,260 -13,892 -8,519 -6.66%
NP -19,980 33,135 19,966 60,800 78,315 67,116 53,073 -
-
NP to SH -19,980 33,135 19,966 60,800 78,315 67,116 53,073 -
-
Tax Rate - 26.41% 46.76% 26.04% 26.52% 17.15% 13.83% -
Total Cost 394,899 368,192 349,509 316,778 339,389 229,569 169,123 15.17%
-
Net Worth 542,423 689,672 456,564 385,013 351,315 227,852 167,511 21.62%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 13,994 9,898 - -
Div Payout % - - - - 17.87% 14.75% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 542,423 689,672 456,564 385,013 351,315 227,852 167,511 21.62%
NOSH 526,931 700,957 523,043 517,908 449,999 395,920 348,983 7.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.33% 8.26% 5.40% 16.10% 18.75% 22.62% 23.89% -
ROE -3.68% 4.80% 4.37% 15.79% 22.29% 29.46% 31.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 71.15 57.25 70.64 72.90 92.82 74.94 63.67 1.86%
EPS -3.79 4.73 3.82 11.74 17.40 16.95 15.21 -
DPS 0.00 0.00 0.00 0.00 3.11 2.50 0.00 -
NAPS 1.0294 0.9839 0.8729 0.7434 0.7807 0.5755 0.48 13.55%
Adjusted Per Share Value based on latest NOSH - 517,908
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 61.78 66.13 60.88 62.22 68.83 48.89 36.62 9.10%
EPS -3.29 5.46 3.29 10.02 12.91 11.06 8.75 -
DPS 0.00 0.00 0.00 0.00 2.31 1.63 0.00 -
NAPS 0.8938 1.1365 0.7524 0.6345 0.5789 0.3755 0.276 21.62%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.075 0.115 0.20 0.28 0.40 0.50 0.51 -
P/RPS 0.11 0.20 0.28 0.38 0.43 0.67 0.80 -28.14%
P/EPS -1.98 2.43 5.24 2.39 2.30 2.95 3.35 -
EY -50.56 41.11 19.09 41.93 43.51 33.90 29.82 -
DY 0.00 0.00 0.00 0.00 7.77 5.00 0.00 -
P/NAPS 0.07 0.12 0.23 0.38 0.51 0.87 1.06 -36.41%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 02/03/15 26/02/14 27/02/13 29/02/12 28/02/11 - -
Price 0.055 0.135 0.205 0.275 0.40 0.50 0.00 -
P/RPS 0.08 0.24 0.29 0.38 0.43 0.67 0.00 -
P/EPS -1.45 2.86 5.37 2.34 2.30 2.95 0.00 -
EY -68.94 35.02 18.62 42.69 43.51 33.90 0.00 -
DY 0.00 0.00 0.00 0.00 7.77 5.00 0.00 -
P/NAPS 0.05 0.14 0.23 0.37 0.51 0.87 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