[XINQUAN] QoQ Cumulative 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- 26.69%
YoY- 38.52%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 466,978 311,254 120,969 434,150 335,202 203,752 93,482 192.50%
PBT 102,499 59,854 27,616 110,808 87,191 54,089 26,954 143.82%
Tax -18,411 -12,504 -6,168 -18,563 -14,380 -9,003 -4,427 158.83%
NP 84,088 47,350 21,448 92,245 72,811 45,086 22,527 140.82%
-
NP to SH 84,182 53,943 21,448 92,247 72,811 45,084 22,527 141.00%
-
Tax Rate 17.96% 20.89% 22.33% 16.75% 16.49% 16.64% 16.42% -
Total Cost 382,890 263,904 99,521 341,905 262,391 158,666 70,955 207.96%
-
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 7,516 - - - - - - -
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 25.93% 15.38% 0.00% 76.79% 70.50% 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 155.32 92.32 30.74 202.37 155.79 94.91 41.50 141.25%
EPS 28.00 16.00 7.00 43.00 33.84 21.00 10.00 98.78%
DPS 2.50 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 96.25 64.15 24.93 89.48 69.09 42.00 19.27 192.48%
EPS 17.35 11.12 4.42 19.01 15.01 9.29 4.64 141.10%
DPS 1.55 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 0.79 1.31 4.33 0.00 0.00 0.00 0.00 -
P/EPS 4.39 7.56 24.40 0.00 0.00 0.00 0.00 -
EY 22.76 13.22 4.10 0.00 0.00 0.00 0.00 -
DY 2.03 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 0.75 1.23 4.29 0.66 0.00 0.00 0.00 -
P/EPS 4.14 7.13 24.22 3.09 0.00 0.00 0.00 -
EY 24.14 14.04 4.13 32.33 0.00 0.00 0.00 -
DY 2.16 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