[MSPORTS] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.79%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 368,615 401,565 378,448 285,623 198,047 16.78%
PBT 52,413 93,929 96,185 81,471 55,343 -1.34%
Tax -19,680 -25,555 -23,149 -11,034 -7,559 27.00%
NP 32,733 68,374 73,036 70,437 47,784 -9.01%
-
NP to SH 32,733 68,374 73,036 70,437 47,784 -9.01%
-
Tax Rate 37.55% 27.21% 24.07% 13.54% 13.66% -
Total Cost 335,882 333,191 305,412 215,186 150,263 22.25%
-
Net Worth 441,564 373,945 305,746 0 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 13,994 9,898 - - -
Div Payout % - 20.47% 13.55% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 441,564 373,945 305,746 0 0 -
NOSH 521,944 516,428 450,090 373,333 303,925 14.46%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.88% 17.03% 19.30% 24.66% 24.13% -
ROE 7.41% 18.28% 23.89% 0.00% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.62 77.76 84.08 76.51 65.16 2.03%
EPS 6.27 13.24 16.23 18.87 15.72 -20.51%
DPS 0.00 2.71 2.20 0.00 0.00 -
NAPS 0.846 0.7241 0.6793 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 373,333
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 60.74 66.17 62.36 47.07 32.64 16.78%
EPS 5.39 11.27 12.04 11.61 7.87 -9.02%
DPS 0.00 2.31 1.63 0.00 0.00 -
NAPS 0.7276 0.6162 0.5038 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.235 0.32 0.39 0.50 0.51 -
P/RPS 0.33 0.41 0.46 0.65 0.78 -19.33%
P/EPS 3.75 2.42 2.40 2.65 3.24 3.71%
EY 26.69 41.37 41.61 37.73 30.83 -3.53%
DY 0.00 8.47 5.64 0.00 0.00 -
P/NAPS 0.28 0.44 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/13 26/11/12 24/11/11 23/11/10 - -
Price 0.215 0.31 0.39 0.50 0.00 -
P/RPS 0.30 0.40 0.46 0.65 0.00 -
P/EPS 3.43 2.34 2.40 2.65 0.00 -
EY 29.17 42.71 41.61 37.73 0.00 -
DY 0.00 8.74 5.64 0.00 0.00 -
P/NAPS 0.25 0.43 0.57 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