[MSPORTS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.18%
YoY- -15.21%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 171,028 72,773 414,486 300,652 195,200 94,554 416,820 -44.81%
PBT 28,720 10,873 91,121 67,747 45,033 22,367 106,288 -58.23%
Tax -9,129 -3,503 -23,496 -17,525 -11,591 -5,739 -28,234 -52.92%
NP 19,591 7,370 67,625 50,222 33,442 16,628 78,054 -60.24%
-
NP to SH 19,591 7,370 67,625 50,222 33,442 16,628 78,054 -60.24%
-
Tax Rate 31.79% 32.22% 25.79% 25.87% 25.74% 25.66% 26.56% -
Total Cost 151,437 65,403 346,861 250,430 161,758 77,926 338,766 -41.56%
-
Net Worth 426,246 401,664 429,309 0 456,951 358,356 296,135 27.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 13,998 -
Div Payout % - - - - - - 17.93% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 426,246 401,664 429,309 0 456,951 358,356 296,135 27.50%
NOSH 516,912 519,014 517,676 517,245 606,841 518,006 450,122 9.67%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.45% 10.13% 16.32% 16.70% 17.13% 17.59% 18.73% -
ROE 4.60% 1.83% 15.75% 0.00% 7.32% 4.64% 26.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.09 14.02 80.07 58.13 32.17 18.25 92.60 -49.67%
EPS 3.79 1.42 13.07 9.71 6.46 3.21 17.34 -63.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.11 -
NAPS 0.8246 0.7739 0.8293 0.00 0.753 0.6918 0.6579 16.26%
Adjusted Per Share Value based on latest NOSH - 516,428
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.18 11.99 68.30 49.54 32.17 15.58 68.69 -44.81%
EPS 3.23 1.21 11.14 8.28 6.46 2.74 12.86 -60.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS 0.7024 0.6619 0.7074 0.00 0.753 0.5905 0.488 27.50%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.26 0.27 0.28 0.32 0.41 0.39 0.40 -
P/RPS 0.79 1.93 0.35 0.55 1.27 2.14 0.43 50.06%
P/EPS 6.86 19.01 2.14 3.30 7.44 12.15 2.31 106.74%
EY 14.58 5.26 46.65 30.34 13.44 8.23 43.35 -51.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.32 0.35 0.34 0.00 0.54 0.56 0.61 -34.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 -
Price 0.225 0.29 0.275 0.31 0.38 0.38 0.40 -
P/RPS 0.68 2.07 0.34 0.53 1.18 2.08 0.43 35.77%
P/EPS 5.94 20.42 2.11 3.19 6.90 11.84 2.31 87.80%
EY 16.84 4.90 47.50 31.32 14.50 8.45 43.35 -46.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.27 0.37 0.33 0.00 0.50 0.55 0.61 -41.94%

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