[MSPORTS] YoY Quarter 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- -10.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 98,162 119,342 76,067 66,755 0 -
PBT 21,032 31,128 20,745 14,786 0 -
Tax -5,501 -6,373 -2,925 -2,629 0 -
NP 15,531 24,755 17,820 12,157 0 -
-
NP to SH 15,531 24,755 17,820 12,157 0 -
-
Tax Rate 26.16% 20.47% 14.10% 17.78% - -
Total Cost 82,631 94,587 58,247 54,598 0 -
-
Net Worth 0 305,746 0 130,687 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 305,746 0 130,687 0 -
NOSH 516,428 450,090 373,333 303,925 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.82% 20.74% 23.43% 18.21% 0.00% -
ROE 0.00% 8.10% 0.00% 9.30% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.01 26.52 20.38 21.96 0.00 -
EPS 3.00 5.50 4.77 4.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6793 0.00 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 303,925
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.18 19.67 12.53 11.00 0.00 -
EPS 2.56 4.08 2.94 2.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5038 0.00 0.2154 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.32 0.39 0.50 0.51 0.00 -
P/RPS 1.68 1.47 2.45 2.32 0.00 -
P/EPS 10.64 7.09 10.48 12.75 0.00 -
EY 9.40 14.10 9.55 7.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.00 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/12 24/11/11 23/11/10 03/03/10 - -
Price 0.31 0.39 0.50 0.49 0.00 -
P/RPS 1.63 1.47 2.45 2.23 0.00 -
P/EPS 10.31 7.09 10.48 12.25 0.00 -
EY 9.70 14.10 9.55 8.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.00 1.14 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