[MSPORTS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -14.79%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 414,486 400,869 390,400 378,216 416,820 413,906 360,922 9.61%
PBT 91,121 90,329 90,066 89,468 106,288 105,650 90,868 0.18%
Tax -23,496 -23,366 -23,182 -22,956 -28,234 -26,672 -25,746 -5.88%
NP 67,625 66,962 66,884 66,512 78,054 78,978 65,122 2.53%
-
NP to SH 67,625 66,962 66,884 66,512 78,054 78,978 65,122 2.53%
-
Tax Rate 25.79% 25.87% 25.74% 25.66% 26.56% 25.25% 28.33% -
Total Cost 346,861 333,906 323,516 311,704 338,766 334,928 295,800 11.14%
-
Net Worth 429,309 0 456,951 358,356 296,135 305,757 276,408 33.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 13,998 - - -
Div Payout % - - - - 17.93% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 429,309 0 456,951 358,356 296,135 305,757 276,408 33.93%
NOSH 517,676 517,245 606,841 518,006 450,122 450,106 449,737 9.78%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.32% 16.70% 17.13% 17.59% 18.73% 19.08% 18.04% -
ROE 15.75% 0.00% 14.64% 18.56% 26.36% 25.83% 23.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 80.07 77.50 64.33 73.01 92.60 91.96 80.25 -0.14%
EPS 13.07 12.95 12.92 12.84 17.34 17.55 14.48 -6.57%
DPS 0.00 0.00 0.00 0.00 3.11 0.00 0.00 -
NAPS 0.8293 0.00 0.753 0.6918 0.6579 0.6793 0.6146 21.99%
Adjusted Per Share Value based on latest NOSH - 518,006
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.30 66.06 64.33 62.33 68.69 68.21 59.48 9.61%
EPS 11.14 11.03 12.92 10.96 12.86 13.01 10.73 2.51%
DPS 0.00 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 0.7074 0.00 0.753 0.5905 0.488 0.5039 0.4555 33.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.32 0.41 0.39 0.40 0.39 0.49 -
P/RPS 0.35 0.41 0.64 0.53 0.43 0.42 0.57 -27.65%
P/EPS 2.14 2.47 3.72 3.04 2.31 2.22 3.15 -22.62%
EY 46.65 40.46 26.88 32.92 43.35 44.99 31.79 28.98%
DY 0.00 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 0.34 0.00 0.54 0.56 0.61 0.57 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 24/11/11 22/08/11 -
Price 0.275 0.31 0.38 0.38 0.40 0.39 0.43 -
P/RPS 0.34 0.40 0.59 0.52 0.43 0.42 0.50 -22.58%
P/EPS 2.11 2.39 3.45 2.96 2.31 2.22 2.76 -16.32%
EY 47.50 41.76 29.00 33.79 43.35 44.99 36.23 19.69%
DY 0.00 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 0.33 0.00 0.50 0.55 0.61 0.57 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