[XINQUAN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 97.88%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 207,465 748,207 537,064 367,967 160,037 576,678 466,978 -41.74%
PBT 43,406 155,673 106,329 70,324 31,636 127,194 102,499 -43.57%
Tax -9,236 -29,555 -26,507 -19,181 -5,790 -25,741 -18,411 -36.83%
NP 34,170 126,118 79,822 51,143 25,846 101,453 84,088 -45.10%
-
NP to SH 34,170 126,118 79,822 51,143 25,846 101,453 84,182 -45.14%
-
Tax Rate 21.28% 18.99% 24.93% 27.28% 18.30% 20.24% 17.96% -
Total Cost 173,295 622,089 457,242 316,824 134,191 475,225 382,890 -41.02%
-
Net Worth 539,509 491,829 303,552 401,523 381,228 344,530 324,702 40.24%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 15,519 7,516 -
Div Payout % - - - - - 15.30% 8.93% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 539,509 491,829 303,552 401,523 381,228 344,530 324,702 40.24%
NOSH 319,236 311,284 303,552 316,160 323,075 310,388 300,650 4.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.47% 16.86% 14.86% 13.90% 16.15% 17.59% 18.01% -
ROE 6.33% 25.64% 26.30% 12.74% 6.78% 29.45% 25.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.99 240.36 176.93 116.39 49.54 185.79 155.32 -44.02%
EPS 11.00 41.00 26.00 17.00 8.00 33.00 28.00 -46.32%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 2.50 -
NAPS 1.69 1.58 1.00 1.27 1.18 1.11 1.08 34.74%
Adjusted Per Share Value based on latest NOSH - 303,942
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.76 154.22 110.70 75.84 32.99 118.86 96.25 -41.74%
EPS 7.04 25.99 16.45 10.54 5.33 20.91 17.35 -45.16%
DPS 0.00 0.00 0.00 0.00 0.00 3.20 1.55 -
NAPS 1.112 1.0137 0.6257 0.8276 0.7858 0.7101 0.6693 40.23%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.90 1.12 1.20 1.48 1.65 1.33 1.23 -
P/RPS 1.38 0.47 0.68 1.27 3.33 0.72 0.79 44.99%
P/EPS 8.41 2.76 4.56 9.15 20.63 4.07 4.39 54.18%
EY 11.89 36.17 21.91 10.93 4.85 24.58 22.76 -35.10%
DY 0.00 0.00 0.00 0.00 0.00 3.76 2.03 -
P/NAPS 0.53 0.71 1.20 1.17 1.40 1.20 1.14 -39.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 18/05/11 18/02/11 18/11/10 16/08/10 17/05/10 -
Price 0.94 0.98 1.16 1.40 1.60 1.90 1.16 -
P/RPS 1.45 0.41 0.66 1.20 3.23 1.02 0.75 55.13%
P/EPS 8.78 2.42 4.41 8.65 20.00 5.81 4.14 64.99%
EY 11.39 41.34 22.67 11.55 5.00 17.20 24.14 -39.36%
DY 0.00 0.00 0.00 0.00 0.00 2.63 2.16 -
P/NAPS 0.56 0.62 1.16 1.10 1.36 1.71 1.07 -35.03%

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