[MSPORTS] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -78.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 94,554 71,771 61,832 38,953 34.35%
PBT 22,367 16,615 17,328 11,593 24.46%
Tax -5,739 -4,692 -2,338 -1,450 58.11%
NP 16,628 11,923 14,990 10,143 17.89%
-
NP to SH 16,628 11,923 14,990 10,143 17.89%
-
Tax Rate 25.66% 28.24% 13.49% 12.51% -
Total Cost 77,926 59,848 46,842 28,810 39.28%
-
Net Worth 358,356 0 0 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 358,356 0 0 0 -
NOSH 518,006 449,328 359,999 302,776 19.58%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 17.59% 16.61% 24.24% 26.04% -
ROE 4.64% 0.00% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.25 15.97 17.18 12.87 12.33%
EPS 3.21 2.65 4.16 3.35 -1.41%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.6918 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,776
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.58 11.83 10.19 6.42 34.34%
EPS 2.74 1.96 2.47 1.67 17.92%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.5905 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/03/12 31/03/11 31/03/10 - -
Price 0.39 0.49 0.48 0.00 -
P/RPS 2.14 3.07 2.79 0.00 -
P/EPS 12.15 18.47 11.53 0.00 -
EY 8.23 5.42 8.67 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/12 23/05/11 24/05/10 - -
Price 0.38 0.47 0.41 0.00 -
P/RPS 2.08 2.94 2.39 0.00 -
P/EPS 11.84 17.71 9.85 0.00 -
EY 8.45 5.65 10.16 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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