[MSPORTS] QoQ Cumulative 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- 126.05%
YoY- 37.4%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 71,771 306,299 220,181 137,922 61,832 237,852 160,689 -41.59%
PBT 16,615 83,734 61,699 39,194 17,328 65,857 42,608 -46.65%
Tax -4,692 -14,261 -8,473 -5,309 -2,338 -9,122 -6,106 -16.11%
NP 11,923 69,473 53,226 33,885 14,990 56,735 36,502 -52.60%
-
NP to SH 11,923 69,473 53,226 33,885 14,990 56,735 36,502 -52.60%
-
Tax Rate 28.24% 17.03% 13.73% 13.55% 13.49% 13.85% 14.33% -
Total Cost 59,848 236,826 166,955 104,037 46,842 181,117 124,187 -38.55%
-
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% 18.78% 0.00% 37.50% 27.91% -
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 15.97 77.32 58.97 38.30 17.18 75.46 52.83 -54.99%
EPS 2.65 15.29 14.25 9.41 4.16 18.00 12.00 -63.49%
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 11.83 50.47 36.28 22.73 10.19 39.20 26.48 -41.58%
EPS 1.96 11.45 8.77 5.58 2.47 9.35 6.02 -52.70%
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 3.07 0.65 0.85 1.07 2.79 0.68 0.97 115.71%
P/EPS 18.47 2.85 3.51 4.36 11.53 2.83 4.25 166.54%
EY 5.42 35.07 28.51 22.95 8.67 35.29 23.53 -62.45%
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 2.94 0.65 0.85 1.28 2.39 0.65 0.93 115.54%
P/EPS 17.71 2.85 3.51 5.21 9.85 2.72 4.08 166.33%
EY 5.65 35.07 28.51 19.20 10.16 36.73 24.49 -62.41%
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