[MSPORTS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 72.24%
YoY- 47.98%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 105,931 115,364 85,589 80,272 50,378 20.40%
PBT 20,684 29,342 21,886 24,073 16,100 6.45%
Tax -5,511 -8,808 -5,768 -3,134 -1,950 29.63%
NP 15,173 20,534 16,118 20,939 14,150 1.75%
-
NP to SH 15,173 20,534 16,118 20,939 14,150 1.75%
-
Tax Rate 26.64% 30.02% 26.35% 13.02% 12.11% -
Total Cost 90,758 94,830 69,471 59,333 36,228 25.78%
-
Net Worth 429,501 296,054 227,852 167,511 31,837 91.56%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 13,994 9,898 - - -
Div Payout % - 68.16% 61.41% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 429,501 296,054 227,852 167,511 31,837 91.56%
NOSH 517,908 449,999 395,920 348,983 353,750 9.99%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.32% 17.80% 18.83% 26.09% 28.09% -
ROE 3.53% 6.94% 7.07% 12.50% 44.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 20.45 25.64 21.62 23.00 14.24 9.46%
EPS 2.93 4.56 3.55 6.00 4.00 -7.48%
DPS 0.00 3.11 2.50 0.00 0.00 -
NAPS 0.8293 0.6579 0.5755 0.48 0.09 74.16%
Adjusted Per Share Value based on latest NOSH - 348,983
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 17.46 19.01 14.10 13.23 8.30 20.41%
EPS 2.50 3.38 2.66 3.45 2.33 1.77%
DPS 0.00 2.31 1.63 0.00 0.00 -
NAPS 0.7078 0.4879 0.3755 0.276 0.0525 91.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.28 0.40 0.50 0.51 0.00 -
P/RPS 1.37 1.56 2.31 2.22 0.00 -
P/EPS 9.56 8.77 12.28 8.50 0.00 -
EY 10.46 11.41 8.14 11.76 0.00 -
DY 0.00 7.77 5.00 0.00 0.00 -
P/NAPS 0.34 0.61 0.87 1.06 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/13 29/02/12 28/02/11 03/03/10 - -
Price 0.275 0.40 0.50 0.49 0.00 -
P/RPS 1.34 1.56 2.31 2.13 0.00 -
P/EPS 9.39 8.77 12.28 8.17 0.00 -
EY 10.65 11.41 8.14 12.24 0.00 -
DY 0.00 7.77 5.00 0.00 0.00 -
P/NAPS 0.33 0.61 0.87 1.02 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