[MSPORTS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 29.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 269,616 245,075 222,196 198,047 137,987 89,331 142.10%
PBT 74,051 67,327 61,592 55,343 42,018 27,693 119.74%
Tax -10,474 -9,407 -8,519 -7,559 -5,194 -3,400 146.10%
NP 63,577 57,920 53,073 47,784 36,824 24,293 115.99%
-
NP to SH 63,577 57,920 53,073 47,784 36,824 24,293 115.99%
-
Tax Rate 14.14% 13.97% 13.83% 13.66% 12.36% 12.28% -
Total Cost 206,039 187,155 169,123 150,263 101,163 65,038 151.67%
-
Net Worth 180,386 0 167,511 0 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,386 0 167,511 0 0 0 -
NOSH 359,980 359,999 348,983 303,925 272,720 302,776 14.85%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.58% 23.63% 23.89% 24.13% 26.69% 27.19% -
ROE 35.24% 0.00% 31.68% 0.00% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.90 68.08 63.67 65.16 50.60 29.50 110.81%
EPS 17.66 16.09 15.21 15.72 13.50 8.02 88.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5011 0.00 0.48 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 303,925
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.43 40.39 36.62 32.64 22.74 14.72 142.11%
EPS 10.48 9.54 8.75 7.87 6.07 4.00 116.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2973 0.00 0.276 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.41 0.48 0.51 0.51 0.00 0.00 -
P/RPS 0.55 0.71 0.80 0.78 0.00 0.00 -
P/EPS 2.32 2.98 3.35 3.24 0.00 0.00 -
EY 43.08 33.52 29.82 30.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 1.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/08/10 24/05/10 - - - - -
Price 0.49 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.60 0.00 0.00 0.00 0.00 -
P/EPS 2.77 2.55 0.00 0.00 0.00 0.00 -
EY 36.04 39.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 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