[MSPORTS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.03%
YoY- 37.4%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 287,084 306,299 293,574 275,844 247,328 237,852 214,252 21.56%
PBT 66,460 83,734 82,265 78,388 69,312 65,857 56,810 11.03%
Tax -18,768 -14,261 -11,297 -10,618 -9,352 -9,122 -8,141 74.60%
NP 47,692 69,473 70,968 67,770 59,960 56,735 48,669 -1.34%
-
NP to SH 47,692 69,473 70,968 67,770 59,960 56,735 48,669 -1.34%
-
Tax Rate 28.24% 17.03% 13.73% 13.55% 13.49% 13.85% 14.33% -
Total Cost 239,392 236,826 222,606 208,074 187,368 181,117 165,582 27.88%
-
Net Worth 0 227,978 0 180,443 0 151,293 130,798 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,903 - - - - - -
Div Payout % - 14.26% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 227,978 0 180,443 0 151,293 130,798 -
NOSH 449,328 396,139 373,401 360,095 359,999 315,194 304,183 29.73%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.61% 22.68% 24.17% 24.57% 24.24% 23.85% 22.72% -
ROE 0.00% 30.47% 0.00% 37.56% 0.00% 37.50% 37.21% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.89 77.32 78.62 76.60 68.70 75.46 70.44 -6.30%
EPS 10.60 15.29 19.00 18.82 16.64 18.00 16.00 -24.02%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5755 0.00 0.5011 0.00 0.48 0.43 -
Adjusted Per Share Value based on latest NOSH - 359,980
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.31 50.47 48.38 45.46 40.76 39.20 35.31 21.55%
EPS 7.86 11.45 11.69 11.17 9.88 9.35 8.02 -1.33%
DPS 0.00 1.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3757 0.00 0.2973 0.00 0.2493 0.2155 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.49 0.50 0.50 0.41 0.48 0.51 0.51 -
P/RPS 0.77 0.65 0.64 0.54 0.70 0.68 0.72 4.58%
P/EPS 4.62 2.85 2.63 2.18 2.88 2.83 3.19 28.03%
EY 21.66 35.07 38.01 45.90 34.70 35.29 31.37 -21.89%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.00 0.82 0.00 1.06 1.19 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 23/11/10 25/08/10 24/05/10 03/03/10 03/03/10 -
Price 0.47 0.50 0.50 0.49 0.41 0.49 0.49 -
P/RPS 0.74 0.65 0.64 0.64 0.60 0.65 0.70 3.77%
P/EPS 4.43 2.85 2.63 2.60 2.46 2.72 3.06 28.00%
EY 22.58 35.07 38.01 38.41 40.62 36.73 32.65 -21.81%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.00 0.98 0.00 1.02 1.14 -

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