[MSPORTS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 81.92%
YoY- 11.29%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 195,200 94,554 416,820 310,430 180,461 71,771 306,299 -25.96%
PBT 45,033 22,367 106,288 79,238 45,434 16,615 83,734 -33.89%
Tax -11,591 -5,739 -28,234 -20,004 -12,873 -4,692 -14,261 -12.91%
NP 33,442 16,628 78,054 59,234 32,561 11,923 69,473 -38.60%
-
NP to SH 33,442 16,628 78,054 59,234 32,561 11,923 69,473 -38.60%
-
Tax Rate 25.74% 25.66% 26.56% 25.25% 28.33% 28.24% 17.03% -
Total Cost 161,758 77,926 338,766 251,196 147,900 59,848 236,826 -22.46%
-
Net Worth 456,951 358,356 296,135 305,757 276,408 0 227,978 59.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 13,998 - - - 9,903 -
Div Payout % - - 17.93% - - - 14.26% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 456,951 358,356 296,135 305,757 276,408 0 227,978 59.03%
NOSH 606,841 518,006 450,122 450,106 449,737 449,328 396,139 32.92%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.13% 17.59% 18.73% 19.08% 18.04% 16.61% 22.68% -
ROE 7.32% 4.64% 26.36% 19.37% 11.78% 0.00% 30.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.17 18.25 92.60 68.97 40.13 15.97 77.32 -44.29%
EPS 6.46 3.21 17.34 13.16 7.24 2.65 15.29 -43.72%
DPS 0.00 0.00 3.11 0.00 0.00 0.00 2.50 -
NAPS 0.753 0.6918 0.6579 0.6793 0.6146 0.00 0.5755 19.64%
Adjusted Per Share Value based on latest NOSH - 450,090
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.17 15.58 68.69 51.16 29.74 11.83 50.47 -25.95%
EPS 6.46 2.74 12.86 9.76 5.37 1.96 11.45 -31.74%
DPS 0.00 0.00 2.31 0.00 0.00 0.00 1.63 -
NAPS 0.753 0.5905 0.488 0.5039 0.4555 0.00 0.3757 59.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.39 0.40 0.39 0.49 0.49 0.50 -
P/RPS 1.27 2.14 0.43 0.57 1.14 3.07 0.65 56.35%
P/EPS 7.44 12.15 2.31 2.96 6.29 18.47 2.85 89.70%
EY 13.44 8.23 43.35 33.74 15.90 5.42 35.07 -47.27%
DY 0.00 0.00 7.77 0.00 0.00 0.00 5.00 -
P/NAPS 0.54 0.56 0.61 0.57 0.00 0.00 0.87 -27.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 21/05/12 29/02/12 24/11/11 22/08/11 23/05/11 28/02/11 -
Price 0.38 0.38 0.40 0.39 0.43 0.47 0.50 -
P/RPS 1.18 2.08 0.43 0.57 1.00 2.94 0.65 48.86%
P/EPS 6.90 11.84 2.31 2.96 5.52 17.71 2.85 80.40%
EY 14.50 8.45 43.35 33.74 18.11 5.65 35.07 -44.53%
DY 0.00 0.00 7.77 0.00 0.00 0.00 5.00 -
P/NAPS 0.50 0.55 0.61 0.57 0.00 0.00 0.87 -30.89%

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