[MSPORTS] QoQ Cumulative 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- 55.43%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 220,181 137,922 61,832 237,852 160,689 95,256 38,953 216.98%
PBT 61,699 39,194 17,328 65,857 42,608 28,188 11,593 204.51%
Tax -8,473 -5,309 -2,338 -9,122 -6,106 -3,526 -1,450 224.07%
NP 53,226 33,885 14,990 56,735 36,502 24,662 10,143 201.67%
-
NP to SH 53,226 33,885 14,990 56,735 36,502 24,662 10,143 201.67%
-
Tax Rate 13.73% 13.55% 13.49% 13.85% 14.33% 12.51% 12.51% -
Total Cost 166,955 104,037 46,842 181,117 124,187 70,594 28,810 222.28%
-
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% 18.78% 0.00% 37.50% 27.91% 44.44% 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 58.97 38.30 17.18 75.46 52.83 30.90 12.87 175.61%
EPS 14.25 9.41 4.16 18.00 12.00 8.00 3.35 162.29%
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 36.28 22.73 10.19 39.20 26.48 15.70 6.42 216.93%
EPS 8.77 5.58 2.47 9.35 6.02 4.06 1.67 201.82%
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 0.85 1.07 2.79 0.68 0.97 0.00 0.00 -
P/EPS 3.51 4.36 11.53 2.83 4.25 0.00 0.00 -
EY 28.51 22.95 8.67 35.29 23.53 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 0.85 1.28 2.39 0.65 0.93 1.59 0.00 -
P/EPS 3.51 5.21 9.85 2.72 4.08 6.13 0.00 -
EY 28.51 19.20 10.16 36.73 24.49 16.33 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