[MSPORTS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -19.02%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 105,931 98,162 96,533 94,554 115,364 119,342 110,851 -2.96%
PBT 20,684 21,032 21,693 22,367 29,342 31,128 29,319 -20.66%
Tax -5,511 -5,501 -5,602 -5,739 -8,808 -6,373 -8,322 -23.93%
NP 15,173 15,531 16,091 16,628 20,534 24,755 20,997 -19.39%
-
NP to SH 15,173 15,531 16,091 16,628 20,534 24,755 20,997 -19.39%
-
Tax Rate 26.64% 26.16% 25.82% 25.66% 30.02% 20.47% 28.38% -
Total Cost 90,758 82,631 80,442 77,926 94,830 94,587 89,854 0.66%
-
Net Worth 429,501 0 456,951 358,356 296,054 305,746 276,333 34.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 13,994 - - -
Div Payout % - - - - 68.16% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 429,501 0 456,951 358,356 296,054 305,746 276,333 34.00%
NOSH 517,908 516,428 606,841 518,006 449,999 450,090 449,614 9.83%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.32% 15.82% 16.67% 17.59% 17.80% 20.74% 18.94% -
ROE 3.53% 0.00% 3.52% 4.64% 6.94% 8.10% 7.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.45 19.01 15.91 18.25 25.64 26.52 24.65 -11.65%
EPS 2.93 3.00 3.11 3.21 4.56 5.50 4.67 -26.60%
DPS 0.00 0.00 0.00 0.00 3.11 0.00 0.00 -
NAPS 0.8293 0.00 0.753 0.6918 0.6579 0.6793 0.6146 21.99%
Adjusted Per Share Value based on latest NOSH - 518,006
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.46 16.18 15.91 15.58 19.01 19.67 18.27 -2.96%
EPS 2.50 2.56 3.11 2.74 3.38 4.08 3.46 -19.39%
DPS 0.00 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 0.7078 0.00 0.753 0.5905 0.4879 0.5038 0.4554 33.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.32 0.41 0.39 0.40 0.39 0.49 -
P/RPS 1.37 1.68 2.58 2.14 1.56 1.47 1.85 -18.07%
P/EPS 9.56 10.64 15.46 12.15 8.77 7.09 9.75 -1.29%
EY 10.46 9.40 6.47 8.23 11.41 14.10 10.25 1.35%
DY 0.00 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 0.34 0.00 0.54 0.56 0.61 0.57 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 24/11/11 22/08/11 -
Price 0.275 0.31 0.38 0.38 0.40 0.39 0.43 -
P/RPS 1.34 1.63 2.39 2.08 1.56 1.47 1.62 -11.83%
P/EPS 9.39 10.31 14.33 11.84 8.77 7.09 8.56 6.33%
EY 10.65 9.70 6.98 8.45 11.41 14.10 11.68 -5.94%
DY 0.00 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 0.33 0.00 0.50 0.55 0.61 0.57 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