[MSPORTS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -10.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 74,177 61,832 80,272 66,755 52,943 38,953 50,378 29.51%
PBT 21,330 17,328 24,073 14,786 15,588 11,593 16,100 20.68%
Tax -2,899 -2,338 -3,134 -2,629 -1,952 -1,450 -1,950 30.35%
NP 18,431 14,990 20,939 12,157 13,636 10,143 14,150 19.32%
-
NP to SH 18,431 14,990 20,939 12,157 13,636 10,143 14,150 19.32%
-
Tax Rate 13.59% 13.49% 13.02% 17.78% 12.52% 12.51% 12.11% -
Total Cost 55,746 46,842 59,333 54,598 39,307 28,810 36,228 33.38%
-
Net Worth 180,386 0 167,511 130,687 49,089 0 31,837 218.83%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 180,386 0 167,511 130,687 49,089 0 31,837 218.83%
NOSH 359,980 359,999 348,983 303,925 272,720 302,776 353,750 1.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.85% 24.24% 26.09% 18.21% 25.76% 26.04% 28.09% -
ROE 10.22% 0.00% 12.50% 9.30% 27.78% 0.00% 44.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.61 17.18 23.00 21.96 19.41 12.87 14.24 28.03%
EPS 5.12 4.16 6.00 4.00 5.00 3.35 4.00 17.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5011 0.00 0.48 0.43 0.18 0.00 0.09 215.12%
Adjusted Per Share Value based on latest NOSH - 303,925
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.22 10.19 13.23 11.00 8.72 6.42 8.30 29.50%
EPS 3.04 2.47 3.45 2.00 2.25 1.67 2.33 19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2973 0.00 0.276 0.2154 0.0809 0.00 0.0525 218.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 - - - -
Price 0.41 0.48 0.51 0.51 0.00 0.00 0.00 -
P/RPS 1.99 2.79 2.22 2.32 0.00 0.00 0.00 -
P/EPS 8.01 11.53 8.50 12.75 0.00 0.00 0.00 -
EY 12.49 8.67 11.76 7.84 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 1.06 1.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 03/03/10 03/03/10 03/03/10 - - -
Price 0.49 0.41 0.49 0.49 0.49 0.00 0.00 -
P/RPS 2.38 2.39 2.13 2.23 2.52 0.00 0.00 -
P/EPS 9.57 9.85 8.17 12.25 9.80 0.00 0.00 -
EY 10.45 10.16 12.24 8.16 10.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.02 1.14 2.72 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