[MSPORTS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -28.41%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 85,589 76,067 74,177 61,832 80,272 66,755 52,943 37.62%
PBT 21,886 20,745 21,330 17,328 24,073 14,786 15,588 25.30%
Tax -5,768 -2,925 -2,899 -2,338 -3,134 -2,629 -1,952 105.51%
NP 16,118 17,820 18,431 14,990 20,939 12,157 13,636 11.75%
-
NP to SH 16,118 17,820 18,431 14,990 20,939 12,157 13,636 11.75%
-
Tax Rate 26.35% 14.10% 13.59% 13.49% 13.02% 17.78% 12.52% -
Total Cost 69,471 58,247 55,746 46,842 59,333 54,598 39,307 46.02%
-
Net Worth 227,852 0 180,386 0 167,511 130,687 49,089 177.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,898 - - - - - - -
Div Payout % 61.41% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 227,852 0 180,386 0 167,511 130,687 49,089 177.47%
NOSH 395,920 373,333 359,980 359,999 348,983 303,925 272,720 28.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.83% 23.43% 24.85% 24.24% 26.09% 18.21% 25.76% -
ROE 7.07% 0.00% 10.22% 0.00% 12.50% 9.30% 27.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.62 20.38 20.61 17.18 23.00 21.96 19.41 7.43%
EPS 3.55 4.77 5.12 4.16 6.00 4.00 5.00 -20.36%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5755 0.00 0.5011 0.00 0.48 0.43 0.18 116.56%
Adjusted Per Share Value based on latest NOSH - 359,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.10 12.53 12.22 10.19 13.23 11.00 8.72 37.64%
EPS 2.66 2.94 3.04 2.47 3.45 2.00 2.25 11.77%
DPS 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3755 0.00 0.2973 0.00 0.276 0.2154 0.0809 177.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 0.50 0.50 0.41 0.48 0.51 0.51 0.00 -
P/RPS 2.31 2.45 1.99 2.79 2.22 2.32 0.00 -
P/EPS 12.28 10.48 8.01 11.53 8.50 12.75 0.00 -
EY 8.14 9.55 12.49 8.67 11.76 7.84 0.00 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.82 0.00 1.06 1.19 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 25/08/10 24/05/10 03/03/10 03/03/10 03/03/10 -
Price 0.50 0.50 0.49 0.41 0.49 0.49 0.49 -
P/RPS 2.31 2.45 2.38 2.39 2.13 2.23 2.52 -5.62%
P/EPS 12.28 10.48 9.57 9.85 8.17 12.25 9.80 16.18%
EY 8.14 9.55 10.45 10.16 12.24 8.16 10.20 -13.92%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.98 0.00 1.02 1.14 2.72 -53.13%

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