Loading...
XHKG8093
Market cap5mUSD
Dec 23, Last price  
0.07HKD
1D
-15.58%
1Q
-15.58%
Jan 2017
-93.56%
IPO
-98.98%
Name

Million Stars Holdings Ltd

Chart & Performance

D1W1MN
XHKG:8093 chart
P/E
2.55
P/S
0.36
EPS
0.03
Div Yield, %
0.00%
Shrs. gr., 5y
7.48%
Rev. gr., 5y
-14.38%
Revenues
125m
+78.01%
53,607,00080,586,00081,947,00055,847,00062,189,000586,789,000270,729,000434,314,000209,261,00046,442,00069,962,000124,541,000
Net income
18m
P
7,128,00012,896,000116,0003,827,000-2,760,000199,455,000-36,606,000-44,039,000-44,130,000-99,493,000-29,991,00017,535,000
CFO
-55m
L+132.29%
-2,565,00017,801,000-10,890,00012,685,000-10,603,00019,738,000-31,072,000144,408,000-23,791,000-48,710,000-23,561,000-54,730,000

Profile

Million Stars Holdings Limited, an investment holding company, provides programmatic advertising services. It offers Internet advertising agency services, such as streaming advertising, search engine advertising, and applied marketing and navigation advertising; online game promotion; and mobile payment technical support services. The company was formerly known as Odella Leather Holdings Limited and changed its name to Million Stars Holdings Limited in May 2017. Million Stars Holdings Limited was founded in 1988 and is based in Tsim Sha Tsui, Hong Kong.
URL
http://www.millionstars.hk/
IPO date
Feb 12, 2015
Employees
28
Domiciled in
HK
Incorporated in
KY

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
124,541
78.01%
69,962
50.64%
46,442
-77.81%
Cost of revenue
145,910
91,129
75,726
Unusual Expense (Income)
NOPBT
(21,369)
(21,167)
(29,284)
NOPBT Margin
Operating Taxes
(1,103)
(50)
128
Tax Rate
NOPAT
(20,266)
(21,117)
(29,412)
Net income
17,535
-158.47%
(29,991)
-69.86%
(99,493)
125.45%
Dividends
Dividend yield
Proceeds from repurchase of equity
22,012
3,000
10,700
BB yield
Debt
Debt current
8,004
35,347
10,216
Long-term debt
324
14,408
Deferred revenue
Other long-term liabilities
Net debt
(83,438)
30,963
4,717
Cash flow
Cash from operating activities
(54,730)
(23,561)
(48,710)
CAPEX
(2,426)
(59,622)
Cash from investing activities
25,260
(28,300)
41,037
Cash from financing activities
28,920
37,083
23,322
FCF
(39,230)
(60,086)
106,319
Balance
Cash
4,146
4,708
19,907
Long term investments
87,296
Excess cash
85,215
1,210
17,585
Stockholders' equity
(17,664)
(36,991)
(7,200)
Invested Capital
85,063
84,774
81,858
ROIC
ROCE
EV
Common stock shares outstanding
573,596
491,726
482,900
Price
Market cap
EV
EBITDA
(20,301)
(18,607)
(21,901)
EV/EBITDA
Interest
1,283
1,727
300
Interest/NOPBT