[XINQUAN] QoQ 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- 42.72%
YoY- 34.13%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 160,037 135,695 170,170 179,660 120,969 110,704 118,786 21.96%
PBT 31,636 27,214 38,694 34,898 27,616 26,675 29,738 4.20%
Tax -5,790 -7,874 -6,487 -6,504 -6,168 -4,687 -4,817 13.03%
NP 25,846 19,340 32,207 28,394 21,448 21,988 24,921 2.45%
-
NP to SH 25,846 19,340 32,743 30,611 21,448 21,988 24,921 2.45%
-
Tax Rate 18.30% 28.93% 16.76% 18.64% 22.33% 17.57% 16.20% -
Total Cost 134,191 116,355 137,963 151,266 99,521 88,716 93,865 26.87%
-
Net Worth 381,228 307,014 353,624 353,727 0 123,132 103,299 138.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,675 8,185 - - - - -
Div Payout % - 39.69% 25.00% - - - - -
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 381,228 307,014 353,624 353,727 0 123,132 103,299 138.62%
NOSH 323,075 307,014 327,430 340,122 393,516 219,880 215,207 31.07%
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% 14.25% 18.93% 15.80% 17.73% 19.86% 20.98% -
ROE 6.78% 6.30% 9.26% 8.65% 0.00% 17.86% 24.13% -
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 44.20 51.97 52.82 30.74 50.35 55.20 -6.95%
EPS 8.00 6.00 10.00 9.00 7.00 10.00 11.58 -21.83%
DPS 0.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.00 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 27.97 35.07 37.03 24.93 22.82 24.48 21.98%
EPS 5.33 3.99 6.75 6.31 4.42 4.53 5.14 2.44%
DPS 0.00 1.58 1.69 0.00 0.00 0.00 0.00 -
NAPS 0.7858 0.6328 0.7289 0.7291 0.00 0.2538 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 3.01 2.37 2.29 4.33 0.00 0.00 -
P/EPS 20.63 21.11 12.30 13.44 24.40 0.00 0.00 -
EY 4.85 4.74 8.13 7.44 4.10 0.00 0.00 -
DY 0.00 1.88 2.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 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 4.30 2.23 2.16 4.29 2.64 0.00 -
P/EPS 20.00 30.16 11.60 12.67 24.22 13.30 0.00 -
EY 5.00 3.32 8.62 7.89 4.13 7.52 0.00 -
DY 0.00 1.32 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.90 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