[MSPORTS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 34.65%
YoY- -13.36%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 269,896 171,028 72,773 414,486 300,652 195,200 94,554 101.09%
PBT 34,313 28,720 10,873 91,121 67,747 45,033 22,367 32.98%
Tax -14,651 -9,129 -3,503 -23,496 -17,525 -11,591 -5,739 86.68%
NP 19,662 19,591 7,370 67,625 50,222 33,442 16,628 11.81%
-
NP to SH 19,662 19,591 7,370 67,625 50,222 33,442 16,628 11.81%
-
Tax Rate 42.70% 31.79% 32.22% 25.79% 25.87% 25.74% 25.66% -
Total Cost 250,234 151,437 65,403 346,861 250,430 161,758 77,926 117.50%
-
Net Worth 437,738 426,246 401,664 429,309 0 456,951 358,356 14.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 437,738 426,246 401,664 429,309 0 456,951 358,356 14.25%
NOSH 517,421 516,912 519,014 517,676 517,245 606,841 518,006 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.29% 11.45% 10.13% 16.32% 16.70% 17.13% 17.59% -
ROE 4.49% 4.60% 1.83% 15.75% 0.00% 7.32% 4.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.16 33.09 14.02 80.07 58.13 32.17 18.25 101.26%
EPS 3.80 3.79 1.42 13.07 9.71 6.46 3.21 11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.846 0.8246 0.7739 0.8293 0.00 0.753 0.6918 14.34%
Adjusted Per Share Value based on latest NOSH - 517,908
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.48 28.18 11.99 68.30 49.54 32.17 15.58 101.11%
EPS 3.24 3.23 1.21 11.14 8.28 6.46 2.74 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7213 0.7024 0.6619 0.7074 0.00 0.753 0.5905 14.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.235 0.26 0.27 0.28 0.32 0.41 0.39 -
P/RPS 0.45 0.79 1.93 0.35 0.55 1.27 2.14 -64.60%
P/EPS 6.18 6.86 19.01 2.14 3.30 7.44 12.15 -36.25%
EY 16.17 14.58 5.26 46.65 30.34 13.44 8.23 56.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.35 0.34 0.00 0.54 0.56 -36.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 23/08/13 28/05/13 27/02/13 26/11/12 22/08/12 21/05/12 -
Price 0.215 0.225 0.29 0.275 0.31 0.38 0.38 -
P/RPS 0.41 0.68 2.07 0.34 0.53 1.18 2.08 -66.09%
P/EPS 5.66 5.94 20.42 2.11 3.19 6.90 11.84 -38.83%
EY 17.67 16.84 4.90 47.50 31.32 14.50 8.45 63.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.37 0.33 0.00 0.50 0.55 -40.85%

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