[MSPORTS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 285,623 269,616 245,075 222,196 198,047 137,987 89,331 116.88%
PBT 81,471 74,051 67,327 61,592 55,343 42,018 27,693 105.18%
Tax -11,034 -10,474 -9,407 -8,519 -7,559 -5,194 -3,400 119.04%
NP 70,437 63,577 57,920 53,073 47,784 36,824 24,293 103.20%
-
NP to SH 70,437 63,577 57,920 53,073 47,784 36,824 24,293 103.20%
-
Tax Rate 13.54% 14.14% 13.97% 13.83% 13.66% 12.36% 12.28% -
Total Cost 215,186 206,039 187,155 169,123 150,263 101,163 65,038 121.87%
-
Net Worth 0 180,386 0 167,511 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 180,386 0 167,511 0 0 0 -
NOSH 373,333 359,980 359,999 348,983 303,925 272,720 302,776 14.97%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.66% 23.58% 23.63% 23.89% 24.13% 26.69% 27.19% -
ROE 0.00% 35.24% 0.00% 31.68% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 76.51 74.90 68.08 63.67 65.16 50.60 29.50 88.65%
EPS 18.87 17.66 16.09 15.21 15.72 13.50 8.02 76.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5011 0.00 0.48 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 348,983
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 47.07 44.43 40.39 36.62 32.64 22.74 14.72 116.89%
EPS 11.61 10.48 9.54 8.75 7.87 6.07 4.00 103.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2973 0.00 0.276 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.50 0.41 0.48 0.51 0.51 0.00 0.00 -
P/RPS 0.65 0.55 0.71 0.80 0.78 0.00 0.00 -
P/EPS 2.65 2.32 2.98 3.35 3.24 0.00 0.00 -
EY 37.73 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 0.00 -
P/NAPS 0.00 0.82 0.00 1.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 24/05/10 - - - - -
Price 0.50 0.49 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.65 0.60 0.00 0.00 0.00 0.00 -
P/EPS 2.65 2.77 2.55 0.00 0.00 0.00 0.00 -
EY 37.73 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 0.00 -
P/NAPS 0.00 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