[XINQUAN] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
07-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 9.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 179,660 120,969 110,704 118,786 111,374 93,482 87,439 61.40%
PBT 34,898 27,616 26,675 29,738 27,453 26,954 21,689 37.19%
Tax -6,504 -6,168 -4,687 -4,817 -4,629 -4,427 -3,065 64.90%
NP 28,394 21,448 21,988 24,921 22,824 22,527 18,624 32.36%
-
NP to SH 30,611 21,448 21,988 24,921 22,822 22,527 18,624 39.14%
-
Tax Rate 18.64% 22.33% 17.57% 16.20% 16.86% 16.42% 14.13% -
Total Cost 151,266 99,521 88,716 93,865 88,550 70,955 68,815 68.81%
-
Net Worth 353,727 0 123,132 103,299 0 0 95,189 139.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 353,727 0 123,132 103,299 0 0 95,189 139.34%
NOSH 340,122 393,516 219,880 215,207 207,472 225,270 206,933 39.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.80% 17.73% 19.86% 20.98% 20.49% 24.10% 21.30% -
ROE 8.65% 0.00% 17.86% 24.13% 0.00% 0.00% 19.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.82 30.74 50.35 55.20 53.68 41.50 42.25 16.00%
EPS 9.00 7.00 10.00 11.58 11.00 10.00 9.00 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.00 0.56 0.48 0.00 0.00 0.46 72.00%
Adjusted Per Share Value based on latest NOSH - 215,207
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.03 24.93 22.82 24.48 22.96 19.27 18.02 61.42%
EPS 6.31 4.42 4.53 5.14 4.70 4.64 3.84 39.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7291 0.00 0.2538 0.2129 0.00 0.00 0.1962 139.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 - - - - - -
Price 1.21 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.29 4.33 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.44 24.40 0.00 0.00 0.00 0.00 0.00 -
EY 7.44 4.10 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 24/08/09 07/07/09 - - - -
Price 1.14 1.32 1.33 0.00 0.00 0.00 0.00 -
P/RPS 2.16 4.29 2.64 0.00 0.00 0.00 0.00 -
P/EPS 12.67 24.22 13.30 0.00 0.00 0.00 0.00 -
EY 7.89 4.13 7.52 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 2.38 0.00 0.00 0.00 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