[XINQUAN] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -9.77%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 553,168 845,145 895,532 808,242 869,876 868,657 871,952 -26.14%
PBT 164,988 176,998 188,893 176,854 196,812 162,183 175,092 -3.88%
Tax -39,084 -41,175 -45,586 -31,904 -36,028 -37,150 -35,676 6.26%
NP 125,904 135,823 143,306 144,950 160,784 125,033 139,416 -6.56%
-
NP to SH 112,304 152,868 170,998 144,950 160,644 125,033 139,416 -13.41%
-
Tax Rate 23.69% 23.26% 24.13% 18.04% 18.31% 22.91% 20.38% -
Total Cost 427,264 709,322 752,225 663,292 709,092 743,624 732,536 -30.16%
-
Net Worth 745,277 871,065 609,650 655,294 613,100 619,677 575,348 18.81%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 745,277 871,065 609,650 655,294 613,100 619,677 575,348 18.81%
NOSH 279,130 345,660 304,825 294,833 306,550 305,260 309,327 -6.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.76% 16.07% 16.00% 17.93% 18.48% 14.39% 15.99% -
ROE 15.07% 17.55% 28.05% 22.12% 26.20% 20.18% 24.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 198.18 244.50 293.79 267.65 283.76 284.56 281.89 -20.91%
EPS 40.00 44.00 46.67 48.00 52.00 41.00 45.33 -7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.52 2.00 2.17 2.00 2.03 1.86 27.22%
Adjusted Per Share Value based on latest NOSH - 294,833
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.02 174.20 184.58 166.59 179.29 179.04 179.72 -26.14%
EPS 23.15 31.51 35.25 29.88 33.11 25.77 28.74 -13.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5361 1.7954 1.2566 1.3507 1.2637 1.2772 1.1859 18.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.91 0.925 0.91 0.76 0.74 0.89 0.92 -
P/RPS 0.46 0.38 0.31 0.28 0.26 0.31 0.33 24.75%
P/EPS 2.26 2.09 1.62 1.58 1.41 2.17 2.04 7.05%
EY 44.21 47.81 61.65 63.16 70.82 46.02 48.99 -6.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.35 0.37 0.44 0.49 -21.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 26/08/13 20/05/13 26/02/13 16/11/12 27/08/12 17/05/12 -
Price 0.88 0.92 0.95 0.77 0.74 0.86 0.86 -
P/RPS 0.44 0.38 0.32 0.29 0.26 0.30 0.31 26.27%
P/EPS 2.19 2.08 1.69 1.60 1.41 2.10 1.91 9.53%
EY 45.72 48.07 59.05 62.34 70.82 47.63 52.41 -8.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.48 0.35 0.37 0.42 0.46 -19.84%

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