[MSPORTS] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 22.96%
YoY- 35.16%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 71,771 85,589 76,067 74,177 61,832 80,272 66,755 4.95%
PBT 16,615 21,886 20,745 21,330 17,328 24,073 14,786 8.09%
Tax -4,692 -5,768 -2,925 -2,899 -2,338 -3,134 -2,629 47.18%
NP 11,923 16,118 17,820 18,431 14,990 20,939 12,157 -1.28%
-
NP to SH 11,923 16,118 17,820 18,431 14,990 20,939 12,157 -1.28%
-
Tax Rate 28.24% 26.35% 14.10% 13.59% 13.49% 13.02% 17.78% -
Total Cost 59,848 69,471 58,247 55,746 46,842 59,333 54,598 6.31%
-
Net Worth 0 227,852 0 180,386 0 167,511 130,687 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,898 - - - - - -
Div Payout % - 61.41% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 227,852 0 180,386 0 167,511 130,687 -
NOSH 449,328 395,920 373,333 359,980 359,999 348,983 303,925 29.80%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.61% 18.83% 23.43% 24.85% 24.24% 26.09% 18.21% -
ROE 0.00% 7.07% 0.00% 10.22% 0.00% 12.50% 9.30% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.97 21.62 20.38 20.61 17.18 23.00 21.96 -19.14%
EPS 2.65 3.55 4.77 5.12 4.16 6.00 4.00 -24.02%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5755 0.00 0.5011 0.00 0.48 0.43 -
Adjusted Per Share Value based on latest NOSH - 359,980
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.83 14.10 12.53 12.22 10.19 13.23 11.00 4.97%
EPS 1.96 2.66 2.94 3.04 2.47 3.45 2.00 -1.33%
DPS 0.00 1.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3755 0.00 0.2973 0.00 0.276 0.2154 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.49 0.50 0.50 0.41 0.48 0.51 0.51 -
P/RPS 3.07 2.31 2.45 1.99 2.79 2.22 2.32 20.55%
P/EPS 18.47 12.28 10.48 8.01 11.53 8.50 12.75 28.05%
EY 5.42 8.14 9.55 12.49 8.67 11.76 7.84 -21.83%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.00 0.82 0.00 1.06 1.19 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 23/11/10 25/08/10 24/05/10 03/03/10 03/03/10 -
Price 0.47 0.50 0.50 0.49 0.41 0.49 0.49 -
P/RPS 2.94 2.31 2.45 2.38 2.39 2.13 2.23 20.25%
P/EPS 17.71 12.28 10.48 9.57 9.85 8.17 12.25 27.88%
EY 5.65 8.14 9.55 10.45 10.16 12.24 8.16 -21.75%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.00 0.98 0.00 1.02 1.14 -

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