[MSPORTS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -78.7%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 414,486 300,652 195,200 94,554 416,820 310,430 180,461 73.64%
PBT 91,121 67,747 45,033 22,367 106,288 79,238 45,434 58.69%
Tax -23,496 -17,525 -11,591 -5,739 -28,234 -20,004 -12,873 49.07%
NP 67,625 50,222 33,442 16,628 78,054 59,234 32,561 62.42%
-
NP to SH 67,625 50,222 33,442 16,628 78,054 59,234 32,561 62.42%
-
Tax Rate 25.79% 25.87% 25.74% 25.66% 26.56% 25.25% 28.33% -
Total Cost 346,861 250,430 161,758 77,926 338,766 251,196 147,900 76.06%
-
Net Worth 429,309 0 456,951 358,356 296,135 305,757 276,408 33.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 13,998 - - -
Div Payout % - - - - 17.93% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 429,309 0 456,951 358,356 296,135 305,757 276,408 33.93%
NOSH 517,676 517,245 606,841 518,006 450,122 450,106 449,737 9.78%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.32% 16.70% 17.13% 17.59% 18.73% 19.08% 18.04% -
ROE 15.75% 0.00% 7.32% 4.64% 26.36% 19.37% 11.78% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 80.07 58.13 32.17 18.25 92.60 68.97 40.13 58.15%
EPS 13.07 9.71 6.46 3.21 17.34 13.16 7.24 47.99%
DPS 0.00 0.00 0.00 0.00 3.11 0.00 0.00 -
NAPS 0.8293 0.00 0.753 0.6918 0.6579 0.6793 0.6146 21.99%
Adjusted Per Share Value based on latest NOSH - 518,006
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.30 49.54 32.17 15.58 68.69 51.16 29.74 73.63%
EPS 11.14 8.28 6.46 2.74 12.86 9.76 5.37 62.29%
DPS 0.00 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 0.7074 0.00 0.753 0.5905 0.488 0.5039 0.4555 33.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.32 0.41 0.39 0.40 0.39 0.49 -
P/RPS 0.35 0.55 1.27 2.14 0.43 0.57 1.14 -54.32%
P/EPS 2.14 3.30 7.44 12.15 2.31 2.96 6.29 -51.10%
EY 46.65 30.34 13.44 8.23 43.35 33.74 15.90 104.27%
DY 0.00 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 0.34 0.00 0.54 0.56 0.61 0.57 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 24/11/11 22/08/11 -
Price 0.275 0.31 0.38 0.38 0.40 0.39 0.43 -
P/RPS 0.34 0.53 1.18 2.08 0.43 0.57 1.00 -51.12%
P/EPS 2.11 3.19 6.90 11.84 2.31 2.96 5.52 -47.17%
EY 47.50 31.32 14.50 8.45 43.35 33.74 18.11 89.63%
DY 0.00 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 0.33 0.00 0.50 0.55 0.61 0.57 0.00 -

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