[XINQUAN] QoQ 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- -11.23%
YoY- -25.05%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 207,465 196,081 181,695 198,748 160,037 135,695 170,170 14.10%
PBT 43,406 46,362 38,415 35,807 31,636 27,214 38,694 7.95%
Tax -9,236 -2,304 -7,982 -12,864 -5,790 -7,874 -6,487 26.53%
NP 34,170 44,058 30,433 22,943 25,846 19,340 32,207 4.01%
-
NP to SH 34,170 44,058 30,433 22,943 25,846 19,340 32,743 2.88%
-
Tax Rate 21.28% 4.97% 20.78% 35.93% 18.30% 28.93% 16.76% -
Total Cost 173,295 152,023 151,262 175,805 134,191 116,355 137,963 16.40%
-
Net Worth 539,509 437,188 321,466 386,007 381,228 307,014 353,624 32.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 5,948 - - - 7,675 8,185 -
Div Payout % - 13.50% - - - 39.69% 25.00% -
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 539,509 437,188 321,466 386,007 381,228 307,014 353,624 32.49%
NOSH 319,236 297,407 321,466 303,942 323,075 307,014 327,430 -1.67%
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% 22.47% 16.75% 11.54% 16.15% 14.25% 18.93% -
ROE 6.33% 10.08% 9.47% 5.94% 6.78% 6.30% 9.26% -
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 65.93 56.52 65.39 49.54 44.20 51.97 16.05%
EPS 11.00 14.00 10.00 7.00 8.00 6.00 10.00 6.55%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.69 1.47 1.00 1.27 1.18 1.00 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 40.41 37.45 40.96 32.99 27.97 35.07 14.11%
EPS 7.04 9.08 6.27 4.73 5.33 3.99 6.75 2.84%
DPS 0.00 1.23 0.00 0.00 0.00 1.58 1.69 -
NAPS 1.112 0.9011 0.6626 0.7956 0.7858 0.6328 0.7289 32.48%
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 1.70 2.12 2.26 3.33 3.01 2.37 -30.24%
P/EPS 8.41 7.56 12.68 19.61 20.63 21.11 12.30 -22.37%
EY 11.89 13.23 7.89 5.10 4.85 4.74 8.13 28.81%
DY 0.00 1.79 0.00 0.00 0.00 1.88 2.03 -
P/NAPS 0.53 0.76 1.20 1.17 1.40 1.33 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 1.49 2.05 2.14 3.23 4.30 2.23 -24.92%
P/EPS 8.78 6.62 12.25 18.55 20.00 30.16 11.60 -16.93%
EY 11.39 15.12 8.16 5.39 5.00 3.32 8.62 20.39%
DY 0.00 2.04 0.00 0.00 0.00 1.32 2.16 -
P/NAPS 0.56 0.67 1.16 1.10 1.36 1.90 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