[MSPORTS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 17.9%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 96,533 94,554 115,364 119,342 110,851 71,771 85,589 8.36%
PBT 21,693 22,367 29,342 31,128 29,319 16,615 21,886 -0.58%
Tax -5,602 -5,739 -8,808 -6,373 -8,322 -4,692 -5,768 -1.92%
NP 16,091 16,628 20,534 24,755 20,997 11,923 16,118 -0.11%
-
NP to SH 16,091 16,628 20,534 24,755 20,997 11,923 16,118 -0.11%
-
Tax Rate 25.82% 25.66% 30.02% 20.47% 28.38% 28.24% 26.35% -
Total Cost 80,442 77,926 94,830 94,587 89,854 59,848 69,471 10.27%
-
Net Worth 456,951 358,356 296,054 305,746 276,333 0 227,852 59.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 13,994 - - - 9,898 -
Div Payout % - - 68.16% - - - 61.41% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 456,951 358,356 296,054 305,746 276,333 0 227,852 59.09%
NOSH 606,841 518,006 449,999 450,090 449,614 449,328 395,920 32.97%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.67% 17.59% 17.80% 20.74% 18.94% 16.61% 18.83% -
ROE 3.52% 4.64% 6.94% 8.10% 7.60% 0.00% 7.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.91 18.25 25.64 26.52 24.65 15.97 21.62 -18.50%
EPS 3.11 3.21 4.56 5.50 4.67 2.65 3.55 -8.45%
DPS 0.00 0.00 3.11 0.00 0.00 0.00 2.50 -
NAPS 0.753 0.6918 0.6579 0.6793 0.6146 0.00 0.5755 19.64%
Adjusted Per Share Value based on latest NOSH - 450,090
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.91 15.58 19.01 19.67 18.27 11.83 14.10 8.39%
EPS 3.11 2.74 3.38 4.08 3.46 1.96 2.66 10.99%
DPS 0.00 0.00 2.31 0.00 0.00 0.00 1.63 -
NAPS 0.753 0.5905 0.4879 0.5038 0.4554 0.00 0.3755 59.08%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.39 0.40 0.39 0.49 0.49 0.50 -
P/RPS 2.58 2.14 1.56 1.47 1.85 3.07 2.31 7.65%
P/EPS 15.46 12.15 8.77 7.09 9.75 18.47 12.28 16.60%
EY 6.47 8.23 11.41 14.10 10.25 5.42 8.14 -14.20%
DY 0.00 0.00 7.77 0.00 0.00 0.00 5.00 -
P/NAPS 0.54 0.56 0.61 0.57 0.00 0.00 0.87 -27.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 21/05/12 29/02/12 24/11/11 22/08/11 23/05/11 28/02/11 -
Price 0.38 0.38 0.40 0.39 0.43 0.47 0.50 -
P/RPS 2.39 2.08 1.56 1.47 1.62 2.94 2.31 2.29%
P/EPS 14.33 11.84 8.77 7.09 8.56 17.71 12.28 10.85%
EY 6.98 8.45 11.41 14.10 11.68 5.65 8.14 -9.75%
DY 0.00 0.00 7.77 0.00 0.00 0.00 5.00 -
P/NAPS 0.50 0.55 0.61 0.57 0.00 0.00 0.87 -30.89%

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