[XINQUAN] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -57.15%
YoY- -61.45%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 240,216 203,250 217,469 192,898 222,063 224,310 207,465 10.25%
PBT 47,266 42,980 49,203 26,488 48,663 47,432 43,406 5.83%
Tax -17,655 -7,600 -9,007 -9,502 -9,019 -7,911 -9,236 53.96%
NP 29,611 35,380 40,196 16,986 39,644 39,521 34,170 -9.09%
-
NP to SH 50,875 35,380 40,161 16,986 39,644 39,044 34,170 30.35%
-
Tax Rate 37.35% 17.68% 18.31% 35.87% 18.53% 16.68% 21.28% -
Total Cost 210,605 167,870 177,273 175,912 182,419 184,789 173,295 13.86%
-
Net Worth 604,625 639,788 613,100 563,485 553,722 302,720 539,509 7.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 604,625 639,788 613,100 563,485 553,722 302,720 539,509 7.88%
NOSH 302,312 294,833 306,550 286,033 297,700 302,720 319,236 -3.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.33% 17.41% 18.48% 8.81% 17.85% 17.62% 16.47% -
ROE 8.41% 5.53% 6.55% 3.01% 7.16% 12.90% 6.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 79.46 68.94 70.94 67.44 74.59 74.10 64.99 14.32%
EPS 10.00 12.00 13.00 6.00 13.00 13.00 11.00 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.17 2.00 1.97 1.86 1.00 1.69 11.87%
Adjusted Per Share Value based on latest NOSH - 286,033
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.51 41.89 44.82 39.76 45.77 46.23 42.76 10.25%
EPS 10.49 7.29 8.28 3.50 8.17 8.05 7.04 30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2462 1.3187 1.2637 1.1614 1.1413 0.6239 1.112 7.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.91 0.76 0.74 0.89 0.92 0.74 0.90 -
P/RPS 1.15 1.10 1.04 1.32 1.23 1.00 1.38 -11.43%
P/EPS 5.41 6.33 5.65 14.99 6.91 5.74 8.41 -25.46%
EY 18.49 15.79 17.70 6.67 14.47 17.43 11.89 34.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.37 0.45 0.49 0.74 0.53 -9.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 26/02/13 16/11/12 27/08/12 17/05/12 22/02/12 18/11/11 -
Price 0.95 0.77 0.74 0.86 0.86 0.96 0.94 -
P/RPS 1.20 1.12 1.04 1.28 1.15 1.30 1.45 -11.84%
P/EPS 5.65 6.42 5.65 14.48 6.46 7.44 8.78 -25.44%
EY 17.71 15.58 17.70 6.91 15.48 13.44 11.39 34.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.35 0.37 0.44 0.46 0.96 0.56 -9.75%

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