[MSPORTS] QoQ Cumulative 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- 48.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 137,922 61,832 237,852 160,689 95,256 38,953 193,271 -20.19%
PBT 39,194 17,328 65,857 42,608 28,188 11,593 52,767 -18.02%
Tax -5,309 -2,338 -9,122 -6,106 -3,526 -1,450 -6,530 -12.92%
NP 33,885 14,990 56,735 36,502 24,662 10,143 46,237 -18.76%
-
NP to SH 33,885 14,990 56,735 36,502 24,662 10,143 46,237 -18.76%
-
Tax Rate 13.55% 13.49% 13.85% 14.33% 12.51% 12.51% 12.38% -
Total Cost 104,037 46,842 181,117 124,187 70,594 28,810 147,034 -20.64%
-
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 18.78% 0.00% 37.50% 27.91% 44.44% 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 38.30 17.18 75.46 52.83 30.90 12.87 58.52 -24.67%
EPS 9.41 4.16 18.00 12.00 8.00 3.35 14.00 -23.32%
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 22.73 10.19 39.20 26.48 15.70 6.42 31.85 -20.18%
EPS 5.58 2.47 9.35 6.02 4.06 1.67 7.62 -18.80%
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 1.07 2.79 0.68 0.97 0.00 0.00 0.00 -
P/EPS 4.36 11.53 2.83 4.25 0.00 0.00 0.00 -
EY 22.95 8.67 35.29 23.53 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 1.28 2.39 0.65 0.93 1.59 0.00 0.00 -
P/EPS 5.21 9.85 2.72 4.08 6.13 0.00 0.00 -
EY 19.20 10.16 36.73 24.49 16.33 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