[MSPORTS] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 36.55%
YoY- -3.91%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 378,216 416,820 413,906 360,922 287,084 306,299 293,574 18.38%
PBT 89,468 106,288 105,650 90,868 66,460 83,734 82,265 5.74%
Tax -22,956 -28,234 -26,672 -25,746 -18,768 -14,261 -11,297 60.36%
NP 66,512 78,054 78,978 65,122 47,692 69,473 70,968 -4.22%
-
NP to SH 66,512 78,054 78,978 65,122 47,692 69,473 70,968 -4.22%
-
Tax Rate 25.66% 26.56% 25.25% 28.33% 28.24% 17.03% 13.73% -
Total Cost 311,704 338,766 334,928 295,800 239,392 236,826 222,606 25.13%
-
Net Worth 358,356 296,135 305,757 276,408 0 227,978 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 13,998 - - - 9,903 - -
Div Payout % - 17.93% - - - 14.26% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 358,356 296,135 305,757 276,408 0 227,978 0 -
NOSH 518,006 450,122 450,106 449,737 449,328 396,139 373,401 24.36%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.59% 18.73% 19.08% 18.04% 16.61% 22.68% 24.17% -
ROE 18.56% 26.36% 25.83% 23.56% 0.00% 30.47% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.01 92.60 91.96 80.25 63.89 77.32 78.62 -4.81%
EPS 12.84 17.34 17.55 14.48 10.60 15.29 19.00 -22.97%
DPS 0.00 3.11 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.6918 0.6579 0.6793 0.6146 0.00 0.5755 0.00 -
Adjusted Per Share Value based on latest NOSH - 449,614
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 62.33 68.69 68.21 59.48 47.31 50.47 48.38 18.38%
EPS 10.96 12.86 13.01 10.73 7.86 11.45 11.69 -4.20%
DPS 0.00 2.31 0.00 0.00 0.00 1.63 0.00 -
NAPS 0.5905 0.488 0.5039 0.4555 0.00 0.3757 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.39 0.40 0.39 0.49 0.49 0.50 0.50 -
P/RPS 0.53 0.43 0.42 0.57 0.77 0.65 0.64 -11.80%
P/EPS 3.04 2.31 2.22 3.15 4.62 2.85 2.63 10.13%
EY 32.92 43.35 44.99 31.79 21.66 35.07 38.01 -9.13%
DY 0.00 7.77 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.56 0.61 0.57 0.00 0.00 0.87 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 24/11/11 22/08/11 23/05/11 28/02/11 23/11/10 -
Price 0.38 0.40 0.39 0.43 0.47 0.50 0.50 -
P/RPS 0.52 0.43 0.42 0.50 0.74 0.65 0.64 -12.91%
P/EPS 2.96 2.31 2.22 2.76 4.43 2.85 2.63 8.19%
EY 33.79 43.35 44.99 36.23 22.58 35.07 38.01 -7.53%
DY 0.00 7.77 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.55 0.61 0.57 0.00 0.00 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