[MSPORTS] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 66,755 52,943 38,953 50,378 0 0 -
PBT 14,786 15,588 11,593 16,100 0 0 -
Tax -2,629 -1,952 -1,450 -1,950 0 0 -
NP 12,157 13,636 10,143 14,150 0 0 -
-
NP to SH 12,157 13,636 10,143 14,150 0 0 -
-
Tax Rate 17.78% 12.52% 12.51% 12.11% - - -
Total Cost 54,598 39,307 28,810 36,228 0 0 -
-
Net Worth 130,687 49,089 0 31,837 0 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 130,687 49,089 0 31,837 0 0 -
NOSH 303,925 272,720 302,776 353,750 0 0 -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.21% 25.76% 26.04% 28.09% 0.00% 0.00% -
ROE 9.30% 27.78% 0.00% 44.44% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.96 19.41 12.87 14.24 0.00 0.00 -
EPS 4.00 5.00 3.35 4.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.18 0.00 0.09 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 353,750
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.00 8.72 6.42 8.30 0.00 0.00 -
EPS 2.00 2.25 1.67 2.33 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.0809 0.00 0.0525 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 30/09/09 - - - - - -
Price 0.51 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.75 0.00 0.00 0.00 0.00 0.00 -
EY 7.84 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/03/10 03/03/10 - - - - -
Price 0.49 0.49 0.00 0.00 0.00 0.00 -
P/RPS 2.23 2.52 0.00 0.00 0.00 0.00 -
P/EPS 12.25 9.80 0.00 0.00 0.00 0.00 -
EY 8.16 10.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.72 0.00 0.00 0.00 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