[MSPORTS] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.32%
YoY- 46.58%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 110,851 71,771 85,589 76,067 74,177 61,832 80,272 24.08%
PBT 29,319 16,615 21,886 20,745 21,330 17,328 24,073 14.08%
Tax -8,322 -4,692 -5,768 -2,925 -2,899 -2,338 -3,134 92.10%
NP 20,997 11,923 16,118 17,820 18,431 14,990 20,939 0.18%
-
NP to SH 20,997 11,923 16,118 17,820 18,431 14,990 20,939 0.18%
-
Tax Rate 28.38% 28.24% 26.35% 14.10% 13.59% 13.49% 13.02% -
Total Cost 89,854 59,848 69,471 58,247 55,746 46,842 59,333 31.97%
-
Net Worth 276,333 0 227,852 0 180,386 0 167,511 39.74%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 9,898 - - - - -
Div Payout % - - 61.41% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 276,333 0 227,852 0 180,386 0 167,511 39.74%
NOSH 449,614 449,328 395,920 373,333 359,980 359,999 348,983 18.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.94% 16.61% 18.83% 23.43% 24.85% 24.24% 26.09% -
ROE 7.60% 0.00% 7.07% 0.00% 10.22% 0.00% 12.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.65 15.97 21.62 20.38 20.61 17.18 23.00 4.74%
EPS 4.67 2.65 3.55 4.77 5.12 4.16 6.00 -15.42%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.6146 0.00 0.5755 0.00 0.5011 0.00 0.48 17.96%
Adjusted Per Share Value based on latest NOSH - 373,333
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.27 11.83 14.10 12.53 12.22 10.19 13.23 24.08%
EPS 3.46 1.96 2.66 2.94 3.04 2.47 3.45 0.19%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 0.00 -
NAPS 0.4554 0.00 0.3755 0.00 0.2973 0.00 0.276 39.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.49 0.49 0.50 0.50 0.41 0.48 0.51 -
P/RPS 1.85 3.07 2.31 2.45 1.99 2.79 2.22 -11.47%
P/EPS 9.75 18.47 12.28 10.48 8.01 11.53 8.50 9.60%
EY 10.25 5.42 8.14 9.55 12.49 8.67 11.76 -8.77%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.87 0.00 0.82 0.00 1.06 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 28/02/11 23/11/10 25/08/10 24/05/10 03/03/10 -
Price 0.43 0.47 0.50 0.50 0.49 0.41 0.49 -
P/RPS 1.62 2.94 2.31 2.45 2.38 2.39 2.13 -16.72%
P/EPS 8.56 17.71 12.28 10.48 9.57 9.85 8.17 3.16%
EY 11.68 5.65 8.14 9.55 10.45 10.16 12.24 -3.08%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.87 0.00 0.98 0.00 1.02 -

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