[MSPORTS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -28.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 80,272 66,755 52,943 38,953 50,378 0 0 -
PBT 24,073 14,786 15,588 11,593 16,100 0 0 -
Tax -3,134 -2,629 -1,952 -1,450 -1,950 0 0 -
NP 20,939 12,157 13,636 10,143 14,150 0 0 -
-
NP to SH 20,939 12,157 13,636 10,143 14,150 0 0 -
-
Tax Rate 13.02% 17.78% 12.52% 12.51% 12.11% - - -
Total Cost 59,333 54,598 39,307 28,810 36,228 0 0 -
-
Net Worth 167,511 130,687 49,089 0 31,837 0 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 167,511 130,687 49,089 0 31,837 0 0 -
NOSH 348,983 303,925 272,720 302,776 353,750 0 0 -
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.09% 18.21% 25.76% 26.04% 28.09% 0.00% 0.00% -
ROE 12.50% 9.30% 27.78% 0.00% 44.44% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.00 21.96 19.41 12.87 14.24 0.00 0.00 -
EPS 6.00 4.00 5.00 3.35 4.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.43 0.18 0.00 0.09 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,776
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.23 11.00 8.72 6.42 8.30 0.00 0.00 -
EPS 3.45 2.00 2.25 1.67 2.33 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.2154 0.0809 0.00 0.0525 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 - - - - - -
Price 0.51 0.51 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.22 2.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.50 12.75 0.00 0.00 0.00 0.00 0.00 -
EY 11.76 7.84 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.19 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/03/10 03/03/10 03/03/10 - - - - -
Price 0.49 0.49 0.49 0.00 0.00 0.00 0.00 -
P/RPS 2.13 2.23 2.52 0.00 0.00 0.00 0.00 -
P/EPS 8.17 12.25 9.80 0.00 0.00 0.00 0.00 -
EY 12.24 8.16 10.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 2.72 0.00 0.00 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