[XINQUAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 151.51%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 160,037 576,678 466,978 311,254 120,969 434,150 335,202 -38.88%
PBT 31,636 127,194 102,499 59,854 27,616 110,808 87,191 -49.09%
Tax -5,790 -25,741 -18,411 -12,504 -6,168 -18,563 -14,380 -45.44%
NP 25,846 101,453 84,088 47,350 21,448 92,245 72,811 -49.83%
-
NP to SH 25,846 101,453 84,182 53,943 21,448 92,247 72,811 -49.83%
-
Tax Rate 18.30% 20.24% 17.96% 20.89% 22.33% 16.75% 16.49% -
Total Cost 134,191 475,225 382,890 263,904 99,521 341,905 262,391 -36.02%
-
Net Worth 381,228 344,530 324,702 350,629 0 120,135 103,278 138.65%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 15,519 7,516 - - - - -
Div Payout % - 15.30% 8.93% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 381,228 344,530 324,702 350,629 0 120,135 103,278 138.65%
NOSH 323,075 310,388 300,650 337,143 393,516 214,527 215,162 31.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.15% 17.59% 18.01% 15.21% 17.73% 21.25% 21.72% -
ROE 6.78% 29.45% 25.93% 15.38% 0.00% 76.79% 70.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.54 185.79 155.32 92.32 30.74 202.37 155.79 -53.37%
EPS 8.00 33.00 28.00 16.00 7.00 43.00 33.84 -61.73%
DPS 0.00 5.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.11 1.08 1.04 0.00 0.56 0.48 82.04%
Adjusted Per Share Value based on latest NOSH - 340,122
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.99 118.86 96.25 64.15 24.93 89.48 69.09 -38.88%
EPS 5.33 20.91 17.35 11.12 4.42 19.01 15.01 -49.82%
DPS 0.00 3.20 1.55 0.00 0.00 0.00 0.00 -
NAPS 0.7858 0.7101 0.6693 0.7227 0.00 0.2476 0.2129 138.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 1.65 1.33 1.23 1.21 1.33 0.00 0.00 -
P/RPS 3.33 0.72 0.79 1.31 4.33 0.00 0.00 -
P/EPS 20.63 4.07 4.39 7.56 24.40 0.00 0.00 -
EY 4.85 24.58 22.76 13.22 4.10 0.00 0.00 -
DY 0.00 3.76 2.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.20 1.14 1.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 16/08/10 17/05/10 25/02/10 11/11/09 24/08/09 07/07/09 -
Price 1.60 1.90 1.16 1.14 1.32 1.33 0.00 -
P/RPS 3.23 1.02 0.75 1.23 4.29 0.66 0.00 -
P/EPS 20.00 5.81 4.14 7.13 24.22 3.09 0.00 -
EY 5.00 17.20 24.14 14.04 4.13 32.33 0.00 -
DY 0.00 2.63 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.71 1.07 1.10 0.00 2.38 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