[XINQUAN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -67.88%
YoY- 17.53%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 845,145 671,649 404,121 217,469 868,657 653,964 445,995 53.19%
PBT 176,998 141,670 88,427 49,203 162,183 131,319 97,590 48.77%
Tax -41,175 -34,190 -15,952 -9,007 -37,150 -26,757 -17,093 79.79%
NP 135,823 107,480 72,475 40,196 125,033 104,562 80,497 41.77%
-
NP to SH 152,868 128,249 72,475 40,161 125,033 104,562 79,985 54.06%
-
Tax Rate 23.26% 24.13% 18.04% 18.31% 22.91% 20.38% 17.52% -
Total Cost 709,322 564,169 331,646 177,273 743,624 549,402 365,498 55.64%
-
Net Worth 871,065 609,650 655,294 613,100 619,677 575,348 312,490 98.18%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 871,065 609,650 655,294 613,100 619,677 575,348 312,490 98.18%
NOSH 345,660 304,825 294,833 306,550 305,260 309,327 312,490 6.96%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.07% 16.00% 17.93% 18.48% 14.39% 15.99% 18.05% -
ROE 17.55% 21.04% 11.06% 6.55% 20.18% 18.17% 25.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 244.50 220.34 133.82 70.94 284.56 211.41 142.72 43.22%
EPS 44.00 35.00 24.00 13.00 41.00 34.00 26.00 42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.00 2.17 2.00 2.03 1.86 1.00 85.28%
Adjusted Per Share Value based on latest NOSH - 306,550
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 174.20 138.44 83.29 44.82 179.04 134.79 91.93 53.18%
EPS 31.51 26.43 14.94 8.28 25.77 21.55 16.49 54.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7954 1.2566 1.3507 1.2637 1.2772 1.1859 0.6441 98.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.925 0.91 0.76 0.74 0.89 0.92 0.74 -
P/RPS 0.38 0.41 0.57 1.04 0.31 0.44 0.52 -18.88%
P/EPS 2.09 2.16 3.17 5.65 2.17 2.72 2.89 -19.44%
EY 47.81 46.23 31.58 17.70 46.02 36.74 34.59 24.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.35 0.37 0.44 0.49 0.74 -37.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 26/02/13 16/11/12 27/08/12 17/05/12 22/02/12 -
Price 0.92 0.95 0.77 0.74 0.86 0.86 0.96 -
P/RPS 0.38 0.43 0.58 1.04 0.30 0.41 0.67 -31.50%
P/EPS 2.08 2.26 3.21 5.65 2.10 2.54 3.75 -32.51%
EY 48.07 44.29 31.17 17.70 47.63 39.31 26.66 48.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.35 0.37 0.42 0.46 0.96 -47.07%

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