[MSPORTS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 222,196 198,047 137,987 89,331 235.15%
PBT 61,592 55,343 42,018 27,693 188.91%
Tax -8,519 -7,559 -5,194 -3,400 238.42%
NP 53,073 47,784 36,824 24,293 182.14%
-
NP to SH 53,073 47,784 36,824 24,293 182.14%
-
Tax Rate 13.83% 13.66% 12.36% 12.28% -
Total Cost 169,123 150,263 101,163 65,038 255.52%
-
Net Worth 167,511 0 0 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 167,511 0 0 0 -
NOSH 348,983 303,925 272,720 302,776 20.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.89% 24.13% 26.69% 27.19% -
ROE 31.68% 0.00% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.67 65.16 50.60 29.50 177.62%
EPS 15.21 15.72 13.50 8.02 133.84%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,776
31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.62 32.64 22.74 14.72 235.23%
EPS 8.75 7.87 6.07 4.00 182.62%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 31/12/09 30/09/09 - - -
Price 0.51 0.51 0.00 0.00 -
P/RPS 0.80 0.78 0.00 0.00 -
P/EPS 3.35 3.24 0.00 0.00 -
EY 29.82 30.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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