[MSPORTS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.72%
YoY- 45.82%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 360,922 287,084 306,299 293,574 275,844 247,328 237,852 32.15%
PBT 90,868 66,460 83,734 82,265 78,388 69,312 65,857 24.01%
Tax -25,746 -18,768 -14,261 -11,297 -10,618 -9,352 -9,122 100.09%
NP 65,122 47,692 69,473 70,968 67,770 59,960 56,735 9.65%
-
NP to SH 65,122 47,692 69,473 70,968 67,770 59,960 56,735 9.65%
-
Tax Rate 28.33% 28.24% 17.03% 13.73% 13.55% 13.49% 13.85% -
Total Cost 295,800 239,392 236,826 222,606 208,074 187,368 181,117 38.80%
-
Net Worth 276,408 0 227,978 0 180,443 0 151,293 49.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 9,903 - - - - -
Div Payout % - - 14.26% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 276,408 0 227,978 0 180,443 0 151,293 49.61%
NOSH 449,737 449,328 396,139 373,401 360,095 359,999 315,194 26.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.04% 16.61% 22.68% 24.17% 24.57% 24.24% 23.85% -
ROE 23.56% 0.00% 30.47% 0.00% 37.56% 0.00% 37.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.25 63.89 77.32 78.62 76.60 68.70 75.46 4.20%
EPS 14.48 10.60 15.29 19.00 18.82 16.64 18.00 -13.53%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.6146 0.00 0.5755 0.00 0.5011 0.00 0.48 17.96%
Adjusted Per Share Value based on latest NOSH - 373,333
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 59.48 47.31 50.47 48.38 45.46 40.76 39.20 32.14%
EPS 10.73 7.86 11.45 11.69 11.17 9.88 9.35 9.63%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 0.00 -
NAPS 0.4555 0.00 0.3757 0.00 0.2973 0.00 0.2493 49.62%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.49 0.49 0.50 0.50 0.41 0.48 0.51 -
P/RPS 0.57 0.77 0.65 0.64 0.54 0.70 0.68 -11.12%
P/EPS 3.15 4.62 2.85 2.63 2.18 2.88 2.83 7.42%
EY 31.79 21.66 35.07 38.01 45.90 34.70 35.29 -6.74%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.87 0.00 0.82 0.00 1.06 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 28/02/11 23/11/10 25/08/10 24/05/10 03/03/10 -
Price 0.43 0.47 0.50 0.50 0.49 0.41 0.49 -
P/RPS 0.50 0.74 0.65 0.64 0.64 0.60 0.65 -16.08%
P/EPS 2.76 4.43 2.85 2.63 2.60 2.46 2.72 0.98%
EY 36.23 22.58 35.07 38.01 38.41 40.62 36.73 -0.91%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.87 0.00 0.98 0.00 1.02 -

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