[MSPORTS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 31.77%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 300,652 195,200 94,554 416,820 310,430 180,461 71,771 159.18%
PBT 67,747 45,033 22,367 106,288 79,238 45,434 16,615 154.57%
Tax -17,525 -11,591 -5,739 -28,234 -20,004 -12,873 -4,692 140.15%
NP 50,222 33,442 16,628 78,054 59,234 32,561 11,923 160.13%
-
NP to SH 50,222 33,442 16,628 78,054 59,234 32,561 11,923 160.13%
-
Tax Rate 25.87% 25.74% 25.66% 26.56% 25.25% 28.33% 28.24% -
Total Cost 250,430 161,758 77,926 338,766 251,196 147,900 59,848 158.99%
-
Net Worth 0 456,951 358,356 296,135 305,757 276,408 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 13,998 - - - -
Div Payout % - - - 17.93% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 456,951 358,356 296,135 305,757 276,408 0 -
NOSH 517,245 606,841 518,006 450,122 450,106 449,737 449,328 9.81%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.70% 17.13% 17.59% 18.73% 19.08% 18.04% 16.61% -
ROE 0.00% 7.32% 4.64% 26.36% 19.37% 11.78% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 58.13 32.17 18.25 92.60 68.97 40.13 15.97 136.07%
EPS 9.71 6.46 3.21 17.34 13.16 7.24 2.65 137.11%
DPS 0.00 0.00 0.00 3.11 0.00 0.00 0.00 -
NAPS 0.00 0.753 0.6918 0.6579 0.6793 0.6146 0.00 -
Adjusted Per Share Value based on latest NOSH - 449,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.54 32.17 15.58 68.69 51.16 29.74 11.83 159.12%
EPS 8.28 6.46 2.74 12.86 9.76 5.37 1.96 160.64%
DPS 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
NAPS 0.00 0.753 0.5905 0.488 0.5039 0.4555 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.32 0.41 0.39 0.40 0.39 0.49 0.49 -
P/RPS 0.55 1.27 2.14 0.43 0.57 1.14 3.07 -68.12%
P/EPS 3.30 7.44 12.15 2.31 2.96 6.29 18.47 -68.17%
EY 30.34 13.44 8.23 43.35 33.74 15.90 5.42 214.27%
DY 0.00 0.00 0.00 7.77 0.00 0.00 0.00 -
P/NAPS 0.00 0.54 0.56 0.61 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 22/08/12 21/05/12 29/02/12 24/11/11 22/08/11 23/05/11 -
Price 0.31 0.38 0.38 0.40 0.39 0.43 0.47 -
P/RPS 0.53 1.18 2.08 0.43 0.57 1.00 2.94 -67.98%
P/EPS 3.19 6.90 11.84 2.31 2.96 5.52 17.71 -68.00%
EY 31.32 14.50 8.45 43.35 33.74 18.11 5.65 212.24%
DY 0.00 0.00 0.00 7.77 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.55 0.61 0.57 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