[MSPORTS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.12%
YoY- -15.21%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 342,056 291,092 414,486 400,869 390,400 378,216 416,820 -12.35%
PBT 57,440 43,492 91,121 90,329 90,066 89,468 106,288 -33.67%
Tax -18,258 -14,012 -23,496 -23,366 -23,182 -22,956 -28,234 -25.23%
NP 39,182 29,480 67,625 66,962 66,884 66,512 78,054 -36.86%
-
NP to SH 39,182 29,480 67,625 66,962 66,884 66,512 78,054 -36.86%
-
Tax Rate 31.79% 32.22% 25.79% 25.87% 25.74% 25.66% 26.56% -
Total Cost 302,874 261,612 346,861 333,906 323,516 311,704 338,766 -7.20%
-
Net Worth 426,246 401,664 429,309 0 456,951 358,356 296,135 27.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 13,998 -
Div Payout % - - - - - - 17.93% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 426,246 401,664 429,309 0 456,951 358,356 296,135 27.50%
NOSH 516,912 519,014 517,676 517,245 606,841 518,006 450,122 9.67%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.45% 10.13% 16.32% 16.70% 17.13% 17.59% 18.73% -
ROE 9.19% 7.34% 15.75% 0.00% 14.64% 18.56% 26.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.17 56.09 80.07 77.50 64.33 73.01 92.60 -20.08%
EPS 7.58 5.68 13.07 12.95 12.92 12.84 17.34 -42.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.11 -
NAPS 0.8246 0.7739 0.8293 0.00 0.753 0.6918 0.6579 16.26%
Adjusted Per Share Value based on latest NOSH - 516,428
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.37 47.97 68.30 66.06 64.33 62.33 68.69 -12.35%
EPS 6.46 4.86 11.14 11.03 12.92 10.96 12.86 -36.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS 0.7024 0.6619 0.7074 0.00 0.753 0.5905 0.488 27.50%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.26 0.27 0.28 0.32 0.41 0.39 0.40 -
P/RPS 0.39 0.48 0.35 0.41 0.64 0.53 0.43 -6.30%
P/EPS 3.43 4.75 2.14 2.47 3.72 3.04 2.31 30.18%
EY 29.15 21.04 46.65 40.46 26.88 32.92 43.35 -23.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.32 0.35 0.34 0.00 0.54 0.56 0.61 -34.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 -
Price 0.225 0.29 0.275 0.31 0.38 0.38 0.40 -
P/RPS 0.34 0.52 0.34 0.40 0.59 0.52 0.43 -14.50%
P/EPS 2.97 5.11 2.11 2.39 3.45 2.96 2.31 18.25%
EY 33.69 19.59 47.50 41.76 29.00 33.79 43.35 -15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.27 0.37 0.33 0.00 0.50 0.55 0.61 -41.94%

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