[XINQUAN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 30.73%
YoY- 30.99%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 404,121 217,469 868,657 653,964 445,995 207,465 748,207 -33.55%
PBT 88,427 49,203 162,183 131,319 97,590 43,406 155,673 -31.29%
Tax -15,952 -9,007 -37,150 -26,757 -17,093 -9,236 -29,555 -33.58%
NP 72,475 40,196 125,033 104,562 80,497 34,170 126,118 -30.76%
-
NP to SH 72,475 40,161 125,033 104,562 79,985 34,170 126,118 -30.76%
-
Tax Rate 18.04% 18.31% 22.91% 20.38% 17.52% 21.28% 18.99% -
Total Cost 331,646 177,273 743,624 549,402 365,498 173,295 622,089 -34.12%
-
Net Worth 655,294 613,100 619,677 575,348 312,490 539,509 491,829 20.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 655,294 613,100 619,677 575,348 312,490 539,509 491,829 20.97%
NOSH 294,833 306,550 305,260 309,327 312,490 319,236 311,284 -3.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.93% 18.48% 14.39% 15.99% 18.05% 16.47% 16.86% -
ROE 11.06% 6.55% 20.18% 18.17% 25.60% 6.33% 25.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 133.82 70.94 284.56 211.41 142.72 64.99 240.36 -32.20%
EPS 24.00 13.00 41.00 34.00 26.00 11.00 41.00 -29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.00 2.03 1.86 1.00 1.69 1.58 23.43%
Adjusted Per Share Value based on latest NOSH - 297,700
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.29 44.82 179.04 134.79 91.93 42.76 154.22 -33.55%
EPS 14.94 8.28 25.77 21.55 16.49 7.04 25.99 -30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3507 1.2637 1.2772 1.1859 0.6441 1.112 1.0137 20.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.76 0.74 0.89 0.92 0.74 0.90 1.12 -
P/RPS 0.57 1.04 0.31 0.44 0.52 1.38 0.47 13.65%
P/EPS 3.17 5.65 2.17 2.72 2.89 8.41 2.76 9.62%
EY 31.58 17.70 46.02 36.74 34.59 11.89 36.17 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.49 0.74 0.53 0.71 -37.46%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 16/11/12 27/08/12 17/05/12 22/02/12 18/11/11 26/08/11 -
Price 0.77 0.74 0.86 0.86 0.96 0.94 0.98 -
P/RPS 0.58 1.04 0.30 0.41 0.67 1.45 0.41 25.88%
P/EPS 3.21 5.65 2.10 2.54 3.75 8.78 2.42 20.62%
EY 31.17 17.70 47.63 39.31 26.66 11.39 41.34 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.42 0.46 0.96 0.56 0.62 -31.57%

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