[MSPORTS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.84%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 416,820 310,430 180,461 71,771 306,299 220,181 137,922 108.60%
PBT 106,288 79,238 45,434 16,615 83,734 61,699 39,194 94.11%
Tax -28,234 -20,004 -12,873 -4,692 -14,261 -8,473 -5,309 203.75%
NP 78,054 59,234 32,561 11,923 69,473 53,226 33,885 74.15%
-
NP to SH 78,054 59,234 32,561 11,923 69,473 53,226 33,885 74.15%
-
Tax Rate 26.56% 25.25% 28.33% 28.24% 17.03% 13.73% 13.55% -
Total Cost 338,766 251,196 147,900 59,848 236,826 166,955 104,037 119.21%
-
Net Worth 296,135 305,757 276,408 0 227,978 0 180,443 39.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,998 - - - 9,903 - - -
Div Payout % 17.93% - - - 14.26% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 296,135 305,757 276,408 0 227,978 0 180,443 39.00%
NOSH 450,122 450,106 449,737 449,328 396,139 373,401 360,095 15.99%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.73% 19.08% 18.04% 16.61% 22.68% 24.17% 24.57% -
ROE 26.36% 19.37% 11.78% 0.00% 30.47% 0.00% 18.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 92.60 68.97 40.13 15.97 77.32 58.97 38.30 79.84%
EPS 17.34 13.16 7.24 2.65 15.29 14.25 9.41 50.13%
DPS 3.11 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.6579 0.6793 0.6146 0.00 0.5755 0.00 0.5011 19.84%
Adjusted Per Share Value based on latest NOSH - 449,328
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.69 51.16 29.74 11.83 50.47 36.28 22.73 108.60%
EPS 12.86 9.76 5.37 1.96 11.45 8.77 5.58 74.21%
DPS 2.31 0.00 0.00 0.00 1.63 0.00 0.00 -
NAPS 0.488 0.5039 0.4555 0.00 0.3757 0.00 0.2973 39.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.39 0.49 0.49 0.50 0.50 0.41 -
P/RPS 0.43 0.57 1.14 3.07 0.65 0.85 1.07 -45.45%
P/EPS 2.31 2.96 6.29 18.47 2.85 3.51 4.36 -34.44%
EY 43.35 33.74 15.90 5.42 35.07 28.51 22.95 52.62%
DY 7.77 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.00 0.00 0.87 0.00 0.82 -17.85%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 22/08/11 23/05/11 28/02/11 23/11/10 25/08/10 -
Price 0.40 0.39 0.43 0.47 0.50 0.50 0.49 -
P/RPS 0.43 0.57 1.00 2.94 0.65 0.85 1.28 -51.57%
P/EPS 2.31 2.96 5.52 17.71 2.85 3.51 5.21 -41.76%
EY 43.35 33.74 18.11 5.65 35.07 28.51 19.20 71.84%
DY 7.77 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.00 0.00 0.87 0.00 0.98 -27.03%

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