[MSPORTS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 160,689 95,256 38,953 193,271 0 0 -
PBT 42,608 28,188 11,593 52,767 0 0 -
Tax -6,106 -3,526 -1,450 -6,530 0 0 -
NP 36,502 24,662 10,143 46,237 0 0 -
-
NP to SH 36,502 24,662 10,143 46,237 0 0 -
-
Tax Rate 14.33% 12.51% 12.51% 12.38% - - -
Total Cost 124,187 70,594 28,810 147,034 0 0 -
-
Net Worth 130,798 55,489 0 29,723 0 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 130,798 55,489 0 29,723 0 0 -
NOSH 304,183 308,275 302,776 330,264 0 0 -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.72% 25.89% 26.04% 23.92% 0.00% 0.00% -
ROE 27.91% 44.44% 0.00% 155.56% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.83 30.90 12.87 58.52 0.00 0.00 -
EPS 12.00 8.00 3.35 14.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.18 0.00 0.09 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 353,750
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.48 15.70 6.42 31.85 0.00 0.00 -
EPS 6.02 4.06 1.67 7.62 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2155 0.0914 0.00 0.049 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 30/09/09 - - - - - -
Price 0.51 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.97 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.25 0.00 0.00 0.00 0.00 0.00 -
EY 23.53 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/03/10 03/03/10 - - - - -
Price 0.49 0.49 0.00 0.00 0.00 0.00 -
P/RPS 0.93 1.59 0.00 0.00 0.00 0.00 -
P/EPS 4.08 6.13 0.00 0.00 0.00 0.00 -
EY 24.49 16.33 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.72 0.00 0.00 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