[XINQUAN] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 6.96%
YoY- 31.39%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 198,748 160,037 135,695 170,170 179,660 120,969 110,704 47.55%
PBT 35,807 31,636 27,214 38,694 34,898 27,616 26,675 21.62%
Tax -12,864 -5,790 -7,874 -6,487 -6,504 -6,168 -4,687 95.66%
NP 22,943 25,846 19,340 32,207 28,394 21,448 21,988 2.86%
-
NP to SH 22,943 25,846 19,340 32,743 30,611 21,448 21,988 2.86%
-
Tax Rate 35.93% 18.30% 28.93% 16.76% 18.64% 22.33% 17.57% -
Total Cost 175,805 134,191 116,355 137,963 151,266 99,521 88,716 57.57%
-
Net Worth 386,007 381,228 307,014 353,624 353,727 0 123,132 113.75%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 7,675 8,185 - - - -
Div Payout % - - 39.69% 25.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 386,007 381,228 307,014 353,624 353,727 0 123,132 113.75%
NOSH 303,942 323,075 307,014 327,430 340,122 393,516 219,880 24.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.54% 16.15% 14.25% 18.93% 15.80% 17.73% 19.86% -
ROE 5.94% 6.78% 6.30% 9.26% 8.65% 0.00% 17.86% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.39 49.54 44.20 51.97 52.82 30.74 50.35 18.97%
EPS 7.00 8.00 6.00 10.00 9.00 7.00 10.00 -21.11%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.27 1.18 1.00 1.08 1.04 0.00 0.56 72.35%
Adjusted Per Share Value based on latest NOSH - 327,430
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.96 32.99 27.97 35.07 37.03 24.93 22.82 47.53%
EPS 4.73 5.33 3.99 6.75 6.31 4.42 4.53 2.91%
DPS 0.00 0.00 1.58 1.69 0.00 0.00 0.00 -
NAPS 0.7956 0.7858 0.6328 0.7289 0.7291 0.00 0.2538 113.74%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 1.48 1.65 1.33 1.23 1.21 1.33 0.00 -
P/RPS 2.26 3.33 3.01 2.37 2.29 4.33 0.00 -
P/EPS 19.61 20.63 21.11 12.30 13.44 24.40 0.00 -
EY 5.10 4.85 4.74 8.13 7.44 4.10 0.00 -
DY 0.00 0.00 1.88 2.03 0.00 0.00 0.00 -
P/NAPS 1.17 1.40 1.33 1.14 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 18/11/10 16/08/10 17/05/10 25/02/10 11/11/09 24/08/09 -
Price 1.40 1.60 1.90 1.16 1.14 1.32 1.33 -
P/RPS 2.14 3.23 4.30 2.23 2.16 4.29 2.64 -13.02%
P/EPS 18.55 20.00 30.16 11.60 12.67 24.22 13.30 24.75%
EY 5.39 5.00 3.32 8.62 7.89 4.13 7.52 -19.86%
DY 0.00 0.00 1.32 2.16 0.00 0.00 0.00 -
P/NAPS 1.10 1.36 1.90 1.07 1.10 0.00 2.38 -40.13%

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