[MSPORTS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 275,844 247,328 237,852 214,252 190,512 155,812 193,271 26.84%
PBT 78,388 69,312 65,857 56,810 56,376 46,372 52,767 30.28%
Tax -10,618 -9,352 -9,122 -8,141 -7,052 -5,800 -6,530 38.40%
NP 67,770 59,960 56,735 48,669 49,324 40,572 46,237 29.12%
-
NP to SH 67,770 59,960 56,735 48,669 49,324 40,572 46,237 29.12%
-
Tax Rate 13.55% 13.49% 13.85% 14.33% 12.51% 12.51% 12.38% -
Total Cost 208,074 187,368 181,117 165,582 141,188 115,240 147,034 26.12%
-
Net Worth 180,443 0 151,293 130,798 55,489 0 29,723 233.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 180,443 0 151,293 130,798 55,489 0 29,723 233.88%
NOSH 360,095 359,999 315,194 304,183 308,275 302,776 330,264 5.95%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.57% 24.24% 23.85% 22.72% 25.89% 26.04% 23.92% -
ROE 37.56% 0.00% 37.50% 37.21% 88.89% 0.00% 155.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.60 68.70 75.46 70.44 61.80 51.46 58.52 19.71%
EPS 18.82 16.64 18.00 16.00 16.00 13.40 14.00 21.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5011 0.00 0.48 0.43 0.18 0.00 0.09 215.12%
Adjusted Per Share Value based on latest NOSH - 303,925
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.46 40.76 39.20 35.31 31.39 25.68 31.85 26.85%
EPS 11.17 9.88 9.35 8.02 8.13 6.69 7.62 29.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2973 0.00 0.2493 0.2155 0.0914 0.00 0.049 233.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 - - - -
Price 0.41 0.48 0.51 0.51 0.00 0.00 0.00 -
P/RPS 0.54 0.70 0.68 0.72 0.00 0.00 0.00 -
P/EPS 2.18 2.88 2.83 3.19 0.00 0.00 0.00 -
EY 45.90 34.70 35.29 31.37 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 1.06 1.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 03/03/10 03/03/10 03/03/10 - - -
Price 0.49 0.41 0.49 0.49 0.49 0.00 0.00 -
P/RPS 0.64 0.60 0.65 0.70 0.79 0.00 0.00 -
P/EPS 2.60 2.46 2.72 3.06 3.06 0.00 0.00 -
EY 38.41 40.62 36.73 32.65 32.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.02 1.14 2.72 0.00 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