[MSPORTS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -78.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 237,852 160,689 95,256 38,953 193,271 0 0 -
PBT 65,857 42,608 28,188 11,593 52,767 0 0 -
Tax -9,122 -6,106 -3,526 -1,450 -6,530 0 0 -
NP 56,735 36,502 24,662 10,143 46,237 0 0 -
-
NP to SH 56,735 36,502 24,662 10,143 46,237 0 0 -
-
Tax Rate 13.85% 14.33% 12.51% 12.51% 12.38% - - -
Total Cost 181,117 124,187 70,594 28,810 147,034 0 0 -
-
Net Worth 151,293 130,798 55,489 0 29,723 0 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 151,293 130,798 55,489 0 29,723 0 0 -
NOSH 315,194 304,183 308,275 302,776 330,264 0 0 -
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.85% 22.72% 25.89% 26.04% 23.92% 0.00% 0.00% -
ROE 37.50% 27.91% 44.44% 0.00% 155.56% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 75.46 52.83 30.90 12.87 58.52 0.00 0.00 -
EPS 18.00 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 0.00 -
NAPS 0.48 0.43 0.18 0.00 0.09 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,776
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.20 26.48 15.70 6.42 31.85 0.00 0.00 -
EPS 9.35 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 0.00 -
NAPS 0.2493 0.2155 0.0914 0.00 0.049 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 - - - - - -
Price 0.51 0.51 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.68 0.97 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.83 4.25 0.00 0.00 0.00 0.00 0.00 -
EY 35.29 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 0.00 -
P/NAPS 1.06 1.19 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 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 03/03/10 - - - - -
Price 0.49 0.49 0.49 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.93 1.59 0.00 0.00 0.00 0.00 -
P/EPS 2.72 4.08 6.13 0.00 0.00 0.00 0.00 -
EY 36.73 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 0.00 -
P/NAPS 1.02 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