[XINQUAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 17.97%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 614,636 553,168 845,145 895,532 808,242 869,876 868,657 -20.54%
PBT 145,562 164,988 176,998 188,893 176,854 196,812 162,183 -6.93%
Tax -35,764 -39,084 -41,175 -45,586 -31,904 -36,028 -37,150 -2.49%
NP 109,798 125,904 135,823 143,306 144,950 160,784 125,033 -8.27%
-
NP to SH 100,366 112,304 152,868 170,998 144,950 160,644 125,033 -13.59%
-
Tax Rate 24.57% 23.69% 23.26% 24.13% 18.04% 18.31% 22.91% -
Total Cost 504,838 427,264 709,322 752,225 663,292 709,092 743,624 -22.70%
-
Net Worth 781,199 745,277 871,065 609,650 655,294 613,100 619,677 16.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 781,199 745,277 871,065 609,650 655,294 613,100 619,677 16.64%
NOSH 279,000 279,130 345,660 304,825 294,833 306,550 305,260 -5.80%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.86% 22.76% 16.07% 16.00% 17.93% 18.48% 14.39% -
ROE 12.85% 15.07% 17.55% 28.05% 22.12% 26.20% 20.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 220.30 198.18 244.50 293.79 267.65 283.76 284.56 -15.64%
EPS 36.00 40.00 44.00 46.67 48.00 52.00 41.00 -8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.67 2.52 2.00 2.17 2.00 2.03 23.83%
Adjusted Per Share Value based on latest NOSH - 302,312
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.68 114.02 174.20 184.58 166.59 179.29 179.04 -20.54%
EPS 20.69 23.15 31.51 35.25 29.88 33.11 25.77 -13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6102 1.5361 1.7954 1.2566 1.3507 1.2637 1.2772 16.65%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.94 0.91 0.925 0.91 0.76 0.74 0.89 -
P/RPS 0.43 0.46 0.38 0.31 0.28 0.26 0.31 24.30%
P/EPS 2.61 2.26 2.09 1.62 1.58 1.41 2.17 13.05%
EY 38.27 44.21 47.81 61.65 63.16 70.82 46.02 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.37 0.46 0.35 0.37 0.44 -15.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 26/08/13 20/05/13 26/02/13 16/11/12 27/08/12 -
Price 1.09 0.88 0.92 0.95 0.77 0.74 0.86 -
P/RPS 0.49 0.44 0.38 0.32 0.29 0.26 0.30 38.56%
P/EPS 3.03 2.19 2.08 1.69 1.60 1.41 2.10 27.60%
EY 33.00 45.72 48.07 59.05 62.34 70.82 47.63 -21.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.37 0.48 0.35 0.37 0.42 -4.80%

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