[MSPORTS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 72.24%
YoY- 47.98%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,067 74,177 61,832 80,272 66,755 52,943 38,953 56.16%
PBT 20,745 21,330 17,328 24,073 14,786 15,588 11,593 47.34%
Tax -2,925 -2,899 -2,338 -3,134 -2,629 -1,952 -1,450 59.58%
NP 17,820 18,431 14,990 20,939 12,157 13,636 10,143 45.54%
-
NP to SH 17,820 18,431 14,990 20,939 12,157 13,636 10,143 45.54%
-
Tax Rate 14.10% 13.59% 13.49% 13.02% 17.78% 12.52% 12.51% -
Total Cost 58,247 55,746 46,842 59,333 54,598 39,307 28,810 59.82%
-
Net Worth 0 180,386 0 167,511 130,687 49,089 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 180,386 0 167,511 130,687 49,089 0 -
NOSH 373,333 359,980 359,999 348,983 303,925 272,720 302,776 14.97%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.43% 24.85% 24.24% 26.09% 18.21% 25.76% 26.04% -
ROE 0.00% 10.22% 0.00% 12.50% 9.30% 27.78% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.38 20.61 17.18 23.00 21.96 19.41 12.87 35.81%
EPS 4.77 5.12 4.16 6.00 4.00 5.00 3.35 26.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5011 0.00 0.48 0.43 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 348,983
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.53 12.22 10.19 13.23 11.00 8.72 6.42 56.11%
EPS 2.94 3.04 2.47 3.45 2.00 2.25 1.67 45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2973 0.00 0.276 0.2154 0.0809 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.50 0.41 0.48 0.51 0.51 0.00 0.00 -
P/RPS 2.45 1.99 2.79 2.22 2.32 0.00 0.00 -
P/EPS 10.48 8.01 11.53 8.50 12.75 0.00 0.00 -
EY 9.55 12.49 8.67 11.76 7.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.82 0.00 1.06 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 24/05/10 03/03/10 03/03/10 03/03/10 - -
Price 0.50 0.49 0.41 0.49 0.49 0.49 0.00 -
P/RPS 2.45 2.38 2.39 2.13 2.23 2.52 0.00 -
P/EPS 10.48 9.57 9.85 8.17 12.25 9.80 0.00 -
EY 9.55 10.45 10.16 12.24 8.16 10.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.98 0.00 1.02 1.14 2.72 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