[XINQUAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 0.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 483,876 434,150 446,936 407,504 373,928 327,639 0 -
PBT 110,464 110,808 116,254 108,178 107,816 75,842 0 -
Tax -24,672 -18,563 -19,173 -18,006 -17,708 -9,248 0 -
NP 85,792 92,245 97,081 90,172 90,108 66,594 0 -
-
NP to SH 85,792 92,247 97,081 90,168 90,108 66,596 0 -
-
Tax Rate 22.33% 16.75% 16.49% 16.64% 16.42% 12.19% - -
Total Cost 398,084 341,905 349,854 317,332 283,820 261,045 0 -
-
Net Worth 0 120,135 103,278 0 0 98,819 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 120,135 103,278 0 0 98,819 0 -
NOSH 393,516 214,527 215,162 214,685 225,270 214,825 0 -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.73% 21.25% 21.72% 22.13% 24.10% 20.33% 0.00% -
ROE 0.00% 76.79% 94.00% 0.00% 0.00% 67.39% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 122.96 202.37 207.72 189.81 165.99 152.51 0.00 -
EPS 28.00 43.00 45.12 42.00 40.00 31.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.56 0.48 0.00 0.00 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 207,472
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.73 89.48 92.12 83.99 77.07 67.53 0.00 -
EPS 17.68 19.01 20.01 18.58 18.57 13.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2476 0.2129 0.00 0.00 0.2037 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 31/03/08 CAGR
Date 30/09/09 - - - - - - -
Price 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.10 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 16.39 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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 31/03/08 CAGR
Date 11/11/09 24/08/09 07/07/09 - - - - -
Price 1.32 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.07 0.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.05 3.09 0.00 0.00 0.00 0.00 0.00 -
EY 16.52 32.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.38 0.00 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