[MSPORTS] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -10.77%
YoY- 32.44%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 0 0 344,549 397,214 383,001 355,797 443,832 -
PBT -454 -577,051 -30,830 40,520 38,904 70,716 113,101 -
Tax 0 0 -4,018 -10,954 -16,580 -19,174 -29,526 -
NP -454 -577,051 -34,848 29,566 22,324 51,542 83,575 -
-
NP to SH -454 -577,051 -34,848 29,566 22,324 51,542 83,575 -
-
Tax Rate - - - 27.03% 42.62% 27.11% 26.11% -
Total Cost 454 577,051 379,397 367,648 360,677 304,255 360,257 -64.17%
-
Net Worth -2,427 -2,062 501,819 541,629 453,438 401,664 358,356 -
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - 13,994 -
Div Payout % - - - - - - 16.75% -
Equity
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth -2,427 -2,062 501,819 541,629 453,438 401,664 358,356 -
NOSH 606,841 606,764 517,500 517,563 517,446 519,014 518,006 2.46%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.00% 0.00% -10.11% 7.44% 5.83% 14.49% 18.83% -
ROE 0.00% 0.00% -6.94% 5.46% 4.92% 12.83% 23.32% -
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 0.00 66.58 76.75 74.02 68.55 85.68 -
EPS -0.07 -95.10 -6.73 5.71 4.31 9.93 16.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
NAPS -0.004 -0.0034 0.9697 1.0465 0.8763 0.7739 0.6918 -
Adjusted Per Share Value based on latest NOSH - 517,563
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 0.00 56.78 65.46 63.11 58.63 73.14 -
EPS -0.07 -95.09 -5.74 4.87 3.68 8.49 13.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS -0.004 -0.0034 0.8269 0.8925 0.7472 0.6619 0.5905 -
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.02 0.035 0.055 0.13 0.195 0.27 0.39 -
P/RPS 0.00 0.00 0.08 0.17 0.26 0.39 0.46 -
P/EPS -26.73 -0.04 -0.82 2.28 4.52 2.72 2.42 -
EY -3.74 -2,717.23 -122.43 43.94 22.12 36.78 41.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.93 -
P/NAPS 0.00 0.00 0.06 0.12 0.22 0.35 0.56 -
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/10/18 25/04/18 30/05/16 27/05/15 26/05/14 28/05/13 21/05/12 -
Price 0.02 0.035 0.035 0.115 0.18 0.29 0.38 -
P/RPS 0.00 0.00 0.05 0.15 0.24 0.42 0.44 -
P/EPS -26.73 -0.04 -0.52 2.01 4.17 2.92 2.36 -
EY -3.74 -2,717.23 -192.40 49.67 23.97 34.24 42.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.11 -
P/NAPS 0.00 0.00 0.04 0.11 0.21 0.37 0.55 -

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