[MSPORTS] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -26.03%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 115,364 119,342 110,851 71,771 85,589 76,067 74,177 34.12%
PBT 29,342 31,128 29,319 16,615 21,886 20,745 21,330 23.61%
Tax -8,808 -6,373 -8,322 -4,692 -5,768 -2,925 -2,899 109.35%
NP 20,534 24,755 20,997 11,923 16,118 17,820 18,431 7.44%
-
NP to SH 20,534 24,755 20,997 11,923 16,118 17,820 18,431 7.44%
-
Tax Rate 30.02% 20.47% 28.38% 28.24% 26.35% 14.10% 13.59% -
Total Cost 94,830 94,587 89,854 59,848 69,471 58,247 55,746 42.36%
-
Net Worth 296,054 305,746 276,333 0 227,852 0 180,386 39.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,994 - - - 9,898 - - -
Div Payout % 68.16% - - - 61.41% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 296,054 305,746 276,333 0 227,852 0 180,386 39.01%
NOSH 449,999 450,090 449,614 449,328 395,920 373,333 359,980 15.99%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.80% 20.74% 18.94% 16.61% 18.83% 23.43% 24.85% -
ROE 6.94% 8.10% 7.60% 0.00% 7.07% 0.00% 10.22% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.64 26.52 24.65 15.97 21.62 20.38 20.61 15.62%
EPS 4.56 5.50 4.67 2.65 3.55 4.77 5.12 -7.41%
DPS 3.11 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.6579 0.6793 0.6146 0.00 0.5755 0.00 0.5011 19.84%
Adjusted Per Share Value based on latest NOSH - 449,328
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.01 19.67 18.27 11.83 14.10 12.53 12.22 34.15%
EPS 3.38 4.08 3.46 1.96 2.66 2.94 3.04 7.30%
DPS 2.31 0.00 0.00 0.00 1.63 0.00 0.00 -
NAPS 0.4879 0.5038 0.4554 0.00 0.3755 0.00 0.2973 39.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.39 0.49 0.49 0.50 0.50 0.41 -
P/RPS 1.56 1.47 1.85 3.07 2.31 2.45 1.99 -14.94%
P/EPS 8.77 7.09 9.75 18.47 12.28 10.48 8.01 6.21%
EY 11.41 14.10 10.25 5.42 8.14 9.55 12.49 -5.83%
DY 7.77 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.00 0.00 0.87 0.00 0.82 -17.85%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 22/08/11 23/05/11 28/02/11 23/11/10 25/08/10 -
Price 0.40 0.39 0.43 0.47 0.50 0.50 0.49 -
P/RPS 1.56 1.47 1.62 2.94 2.31 2.45 2.38 -24.48%
P/EPS 8.77 7.09 8.56 17.71 12.28 10.48 9.57 -5.63%
EY 11.41 14.10 11.68 5.65 8.14 9.55 10.45 6.01%
DY 7.77 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.00 0.00 0.87 0.00 0.98 -27.03%

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