[MSPORTS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.57%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 293,574 275,844 247,328 237,852 214,252 190,512 155,812 52.49%
PBT 82,265 78,388 69,312 65,857 56,810 56,376 46,372 46.49%
Tax -11,297 -10,618 -9,352 -9,122 -8,141 -7,052 -5,800 55.90%
NP 70,968 67,770 59,960 56,735 48,669 49,324 40,572 45.12%
-
NP to SH 70,968 67,770 59,960 56,735 48,669 49,324 40,572 45.12%
-
Tax Rate 13.73% 13.55% 13.49% 13.85% 14.33% 12.51% 12.51% -
Total Cost 222,606 208,074 187,368 181,117 165,582 141,188 115,240 55.04%
-
Net Worth 0 180,443 0 151,293 130,798 55,489 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 180,443 0 151,293 130,798 55,489 0 -
NOSH 373,401 360,095 359,999 315,194 304,183 308,275 302,776 14.98%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.17% 24.57% 24.24% 23.85% 22.72% 25.89% 26.04% -
ROE 0.00% 37.56% 0.00% 37.50% 37.21% 88.89% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.62 76.60 68.70 75.46 70.44 61.80 51.46 32.61%
EPS 19.00 18.82 16.64 18.00 16.00 16.00 13.40 26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5011 0.00 0.48 0.43 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 348,983
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.38 45.46 40.76 39.20 35.31 31.39 25.68 52.48%
EPS 11.69 11.17 9.88 9.35 8.02 8.13 6.69 45.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2973 0.00 0.2493 0.2155 0.0914 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.50 0.41 0.48 0.51 0.51 0.00 0.00 -
P/RPS 0.64 0.54 0.70 0.68 0.72 0.00 0.00 -
P/EPS 2.63 2.18 2.88 2.83 3.19 0.00 0.00 -
EY 38.01 45.90 34.70 35.29 31.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.82 0.00 1.06 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 24/05/10 03/03/10 03/03/10 03/03/10 - -
Price 0.50 0.49 0.41 0.49 0.49 0.49 0.00 -
P/RPS 0.64 0.64 0.60 0.65 0.70 0.79 0.00 -
P/EPS 2.63 2.60 2.46 2.72 3.06 3.06 0.00 -
EY 38.01 38.41 40.62 36.73 32.65 32.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.98 0.00 1.02 1.14 2.72 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