[MSPORTS] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -31.35%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 345,196 291,092 378,216 287,084 247,328 155,812 17.23%
PBT 49,112 43,492 89,468 66,460 69,312 46,372 1.15%
Tax -10,200 -14,012 -22,956 -18,768 -9,352 -5,800 11.94%
NP 38,912 29,480 66,512 47,692 59,960 40,572 -0.83%
-
NP to SH 38,912 29,480 66,512 47,692 59,960 40,572 -0.83%
-
Tax Rate 20.77% 32.22% 25.66% 28.24% 13.49% 12.51% -
Total Cost 306,284 261,612 311,704 239,392 187,368 115,240 21.57%
-
Net Worth 453,438 401,664 358,356 0 0 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 453,438 401,664 358,356 0 0 0 -
NOSH 517,446 519,014 518,006 449,328 359,999 302,776 11.30%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.27% 10.13% 17.59% 16.61% 24.24% 26.04% -
ROE 8.58% 7.34% 18.56% 0.00% 0.00% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 66.71 56.09 73.01 63.89 68.70 51.46 5.32%
EPS 7.52 5.68 12.84 10.60 16.64 13.40 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8763 0.7739 0.6918 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 449,328
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.88 47.97 62.33 47.31 40.76 25.68 17.22%
EPS 6.41 4.86 10.96 7.86 9.88 6.69 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7472 0.6619 0.5905 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.195 0.27 0.39 0.49 0.48 0.00 -
P/RPS 0.29 0.48 0.53 0.77 0.70 0.00 -
P/EPS 2.59 4.75 3.04 4.62 2.88 0.00 -
EY 38.56 21.04 32.92 21.66 34.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/14 28/05/13 21/05/12 23/05/11 24/05/10 - -
Price 0.18 0.29 0.38 0.47 0.41 0.00 -
P/RPS 0.27 0.52 0.52 0.74 0.60 0.00 -
P/EPS 2.39 5.11 2.96 4.43 2.46 0.00 -
EY 41.78 19.59 33.79 22.58 40.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.37 0.55 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