[XINQUAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -4.98%
YoY- 38.52%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 622,637 622,508 483,876 434,150 446,936 407,504 373,928 40.52%
PBT 136,665 119,708 110,464 110,808 116,254 108,178 107,816 17.14%
Tax -24,548 -25,008 -24,672 -18,563 -19,173 -18,006 -17,708 24.35%
NP 112,117 94,700 85,792 92,245 97,081 90,172 90,108 15.69%
-
NP to SH 112,242 107,886 85,792 92,247 97,081 90,168 90,108 15.78%
-
Tax Rate 17.96% 20.89% 22.33% 16.75% 16.49% 16.64% 16.42% -
Total Cost 510,520 527,808 398,084 341,905 349,854 317,332 283,820 47.95%
-
Net Worth 324,702 350,629 0 120,135 103,278 0 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,021 - - - - - - -
Div Payout % 8.93% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 324,702 350,629 0 120,135 103,278 0 0 -
NOSH 300,650 337,143 393,516 214,527 215,162 214,685 225,270 21.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.01% 15.21% 17.73% 21.25% 21.72% 22.13% 24.10% -
ROE 34.57% 30.77% 0.00% 76.79% 94.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 207.10 184.64 122.96 202.37 207.72 189.81 165.99 15.91%
EPS 37.33 32.00 28.00 43.00 45.12 42.00 40.00 -4.50%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.04 0.00 0.56 0.48 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 219,880
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 128.33 128.31 99.73 89.48 92.12 83.99 77.07 40.52%
EPS 23.13 22.24 17.68 19.01 20.01 18.58 18.57 15.78%
DPS 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6693 0.7227 0.00 0.2476 0.2129 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 - - - - -
Price 1.23 1.21 1.33 0.00 0.00 0.00 0.00 -
P/RPS 0.59 0.66 1.08 0.00 0.00 0.00 0.00 -
P/EPS 3.29 3.78 6.10 0.00 0.00 0.00 0.00 -
EY 30.35 26.45 16.39 0.00 0.00 0.00 0.00 -
DY 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.16 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 25/02/10 11/11/09 24/08/09 07/07/09 - - -
Price 1.16 1.14 1.32 1.33 0.00 0.00 0.00 -
P/RPS 0.56 0.62 1.07 0.66 0.00 0.00 0.00 -
P/EPS 3.11 3.56 6.05 3.09 0.00 0.00 0.00 -
EY 32.18 28.07 16.52 32.33 0.00 0.00 0.00 -
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.10 0.00 2.38 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