[XINQUAN] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -11.9%
YoY- -9.38%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 138,292 181,904 240,216 203,250 217,469 192,898 222,063 -27.05%
PBT 41,247 27,564 47,266 42,980 49,203 26,488 48,663 -10.42%
Tax -9,771 -7,965 -17,655 -7,600 -9,007 -9,502 -9,019 5.47%
NP 31,476 19,599 29,611 35,380 40,196 16,986 39,644 -14.24%
-
NP to SH 28,076 15,808 50,875 35,380 40,161 16,986 39,644 -20.53%
-
Tax Rate 23.69% 28.90% 37.35% 17.68% 18.31% 35.87% 18.53% -
Total Cost 106,816 162,305 210,605 167,870 177,273 175,912 182,419 -29.98%
-
Net Worth 745,277 647,428 604,625 639,788 613,100 563,485 553,722 21.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 745,277 647,428 604,625 639,788 613,100 563,485 553,722 21.88%
NOSH 279,130 262,116 302,312 294,833 306,550 286,033 297,700 -4.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.76% 10.77% 12.33% 17.41% 18.48% 8.81% 17.85% -
ROE 3.77% 2.44% 8.41% 5.53% 6.55% 3.01% 7.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.54 69.40 79.46 68.94 70.94 67.44 74.59 -23.85%
EPS 10.00 6.00 10.00 12.00 13.00 6.00 13.00 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.47 2.00 2.17 2.00 1.97 1.86 27.22%
Adjusted Per Share Value based on latest NOSH - 294,833
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.50 37.49 49.51 41.89 44.82 39.76 45.77 -27.05%
EPS 5.79 3.26 10.49 7.29 8.28 3.50 8.17 -20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5361 1.3344 1.2462 1.3187 1.2637 1.1614 1.1413 21.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.91 0.925 0.91 0.76 0.74 0.89 0.92 -
P/RPS 1.84 1.33 1.15 1.10 1.04 1.32 1.23 30.76%
P/EPS 9.05 15.34 5.41 6.33 5.65 14.99 6.91 19.68%
EY 11.05 6.52 18.49 15.79 17.70 6.67 14.47 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.35 0.37 0.45 0.49 -21.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 26/08/13 20/05/13 26/02/13 16/11/12 27/08/12 17/05/12 -
Price 0.88 0.92 0.95 0.77 0.74 0.86 0.86 -
P/RPS 1.78 1.33 1.20 1.12 1.04 1.28 1.15 33.77%
P/EPS 8.75 15.25 5.65 6.42 5.65 14.48 6.46 22.39%
EY 11.43 6.56 17.71 15.58 17.70 6.91 15.48 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.48 0.35 0.37 0.44 0.46 -19.84%

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