[MSPORTS] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -424.0%
YoY- -160.3%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 0 53,094 374,919 401,327 369,475 377,578 417,704 -
PBT -183 -585,928 -14,350 45,027 37,499 82,210 106,575 -
Tax 0 0 -5,630 -11,892 -17,533 -21,410 -28,260 -
NP -183 -585,928 -19,980 33,135 19,966 60,800 78,315 -
-
NP to SH -183 -585,928 -19,980 33,135 19,966 60,800 78,315 -
-
Tax Rate - - - 26.41% 46.76% 26.04% 26.52% -
Total Cost 183 639,022 394,899 368,192 349,509 316,778 339,389 -71.43%
-
Net Worth -2,062 -2,002 542,423 689,672 456,564 385,013 351,315 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 13,994 -
Div Payout % - - - - - - 17.87% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth -2,062 -2,002 542,423 689,672 456,564 385,013 351,315 -
NOSH 606,764 606,764 526,931 700,957 523,043 517,908 449,999 5.10%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.00% -1,103.57% -5.33% 8.26% 5.40% 16.10% 18.75% -
ROE 0.00% 0.00% -3.68% 4.80% 4.37% 15.79% 22.29% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.00 8.75 71.15 57.25 70.64 72.90 92.82 -
EPS -0.03 -96.57 -3.79 4.73 3.82 11.74 17.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.11 -
NAPS -0.0034 -0.0033 1.0294 0.9839 0.8729 0.7434 0.7807 -
Adjusted Per Share Value based on latest NOSH - 526,931
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.00 8.75 61.78 66.13 60.88 62.22 68.83 -
EPS -0.03 -96.55 -3.29 5.46 3.29 10.02 12.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS -0.0034 -0.0033 0.8938 1.1365 0.7524 0.6345 0.5789 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.035 0.035 0.075 0.115 0.20 0.28 0.40 -
P/RPS 0.00 0.40 0.11 0.20 0.28 0.38 0.43 -
P/EPS -116.05 -0.04 -1.98 2.43 5.24 2.39 2.30 -
EY -0.86 -2,759.03 -50.56 41.11 19.09 41.93 43.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.00 0.00 0.07 0.12 0.23 0.38 0.51 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 25/04/18 25/04/18 29/02/16 02/03/15 26/02/14 27/02/13 29/02/12 -
Price 0.035 0.035 0.055 0.135 0.205 0.275 0.40 -
P/RPS 0.00 0.40 0.08 0.24 0.29 0.38 0.43 -
P/EPS -116.05 -0.04 -1.45 2.86 5.37 2.34 2.30 -
EY -0.86 -2,759.03 -68.94 35.02 18.62 42.69 43.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.00 0.00 0.05 0.14 0.23 0.37 0.51 -

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