[XINQUAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 56.08%
YoY- -5.18%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 445,995 207,465 748,207 537,064 367,967 160,037 576,678 -15.70%
PBT 97,590 43,406 155,673 106,329 70,324 31,636 127,194 -16.15%
Tax -17,093 -9,236 -29,555 -26,507 -19,181 -5,790 -25,741 -23.82%
NP 80,497 34,170 126,118 79,822 51,143 25,846 101,453 -14.25%
-
NP to SH 79,985 34,170 126,118 79,822 51,143 25,846 101,453 -14.62%
-
Tax Rate 17.52% 21.28% 18.99% 24.93% 27.28% 18.30% 20.24% -
Total Cost 365,498 173,295 622,089 457,242 316,824 134,191 475,225 -16.01%
-
Net Worth 312,490 539,509 491,829 303,552 401,523 381,228 344,530 -6.28%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 15,519 -
Div Payout % - - - - - - 15.30% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 312,490 539,509 491,829 303,552 401,523 381,228 344,530 -6.28%
NOSH 312,490 319,236 311,284 303,552 316,160 323,075 310,388 0.44%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.05% 16.47% 16.86% 14.86% 13.90% 16.15% 17.59% -
ROE 25.60% 6.33% 25.64% 26.30% 12.74% 6.78% 29.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 142.72 64.99 240.36 176.93 116.39 49.54 185.79 -16.08%
EPS 26.00 11.00 41.00 26.00 17.00 8.00 33.00 -14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.69 1.58 1.00 1.27 1.18 1.11 -6.70%
Adjusted Per Share Value based on latest NOSH - 321,466
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 91.93 42.76 154.22 110.70 75.84 32.99 118.86 -15.70%
EPS 16.49 7.04 25.99 16.45 10.54 5.33 20.91 -14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
NAPS 0.6441 1.112 1.0137 0.6257 0.8276 0.7858 0.7101 -6.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.90 1.12 1.20 1.48 1.65 1.33 -
P/RPS 0.52 1.38 0.47 0.68 1.27 3.33 0.72 -19.45%
P/EPS 2.89 8.41 2.76 4.56 9.15 20.63 4.07 -20.35%
EY 34.59 11.89 36.17 21.91 10.93 4.85 24.58 25.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 0.74 0.53 0.71 1.20 1.17 1.40 1.20 -27.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 18/11/11 26/08/11 18/05/11 18/02/11 18/11/10 16/08/10 -
Price 0.96 0.94 0.98 1.16 1.40 1.60 1.90 -
P/RPS 0.67 1.45 0.41 0.66 1.20 3.23 1.02 -24.37%
P/EPS 3.75 8.78 2.42 4.41 8.65 20.00 5.81 -25.25%
EY 26.66 11.39 41.34 22.67 11.55 5.00 17.20 33.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.96 0.56 0.62 1.16 1.10 1.36 1.71 -31.87%

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