[MSPORTS] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 76.11%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 94,554 115,364 119,342 110,851 71,771 85,589 76,067 15.59%
PBT 22,367 29,342 31,128 29,319 16,615 21,886 20,745 5.14%
Tax -5,739 -8,808 -6,373 -8,322 -4,692 -5,768 -2,925 56.66%
NP 16,628 20,534 24,755 20,997 11,923 16,118 17,820 -4.50%
-
NP to SH 16,628 20,534 24,755 20,997 11,923 16,118 17,820 -4.50%
-
Tax Rate 25.66% 30.02% 20.47% 28.38% 28.24% 26.35% 14.10% -
Total Cost 77,926 94,830 94,587 89,854 59,848 69,471 58,247 21.39%
-
Net Worth 358,356 296,054 305,746 276,333 0 227,852 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 13,994 - - - 9,898 - -
Div Payout % - 68.16% - - - 61.41% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 358,356 296,054 305,746 276,333 0 227,852 0 -
NOSH 518,006 449,999 450,090 449,614 449,328 395,920 373,333 24.37%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.59% 17.80% 20.74% 18.94% 16.61% 18.83% 23.43% -
ROE 4.64% 6.94% 8.10% 7.60% 0.00% 7.07% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.25 25.64 26.52 24.65 15.97 21.62 20.38 -7.08%
EPS 3.21 4.56 5.50 4.67 2.65 3.55 4.77 -23.18%
DPS 0.00 3.11 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.6918 0.6579 0.6793 0.6146 0.00 0.5755 0.00 -
Adjusted Per Share Value based on latest NOSH - 449,614
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.58 19.01 19.67 18.27 11.83 14.10 12.53 15.61%
EPS 2.74 3.38 4.08 3.46 1.96 2.66 2.94 -4.58%
DPS 0.00 2.31 0.00 0.00 0.00 1.63 0.00 -
NAPS 0.5905 0.4879 0.5038 0.4554 0.00 0.3755 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.39 0.40 0.39 0.49 0.49 0.50 0.50 -
P/RPS 2.14 1.56 1.47 1.85 3.07 2.31 2.45 -8.61%
P/EPS 12.15 8.77 7.09 9.75 18.47 12.28 10.48 10.34%
EY 8.23 11.41 14.10 10.25 5.42 8.14 9.55 -9.43%
DY 0.00 7.77 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.56 0.61 0.57 0.00 0.00 0.87 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 24/11/11 22/08/11 23/05/11 28/02/11 23/11/10 -
Price 0.38 0.40 0.39 0.43 0.47 0.50 0.50 -
P/RPS 2.08 1.56 1.47 1.62 2.94 2.31 2.45 -10.33%
P/EPS 11.84 8.77 7.09 8.56 17.71 12.28 10.48 8.46%
EY 8.45 11.41 14.10 11.68 5.65 8.14 9.55 -7.82%
DY 0.00 7.77 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.55 0.61 0.57 0.00 0.00 0.87 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