[XINQUAN] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 2.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 555,236 497,541 441,817 414,330 398,940 292,295 67.31%
PBT 122,221 111,551 106,546 105,884 102,795 76,096 46.24%
Tax -20,261 -18,838 -19,479 -17,738 -16,446 -12,121 51.00%
NP 101,960 92,713 87,067 88,146 86,349 63,975 45.33%
-
NP to SH 101,960 92,713 87,065 88,144 86,347 63,973 45.34%
-
Tax Rate 16.58% 16.89% 18.28% 16.75% 16.00% 15.93% -
Total Cost 453,276 404,828 354,750 326,184 312,591 228,320 73.34%
-
Net Worth 353,624 353,727 0 123,132 0 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 353,624 353,727 0 123,132 0 0 -
NOSH 327,430 340,122 393,516 219,880 215,207 207,472 44.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.36% 18.63% 19.71% 21.27% 21.64% 21.89% -
ROE 28.83% 26.21% 0.00% 71.58% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 169.57 146.28 112.27 188.43 185.37 140.88 16.03%
EPS 31.14 27.26 22.12 40.09 40.12 30.83 0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.04 0.00 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 219,880
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 114.44 102.55 91.06 85.40 82.23 60.25 67.30%
EPS 21.02 19.11 17.95 18.17 17.80 13.19 45.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7289 0.7291 0.00 0.2538 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 31/03/10 31/12/09 30/09/09 - - - -
Price 1.23 1.21 1.33 0.00 0.00 0.00 -
P/RPS 0.73 0.83 1.18 0.00 0.00 0.00 -
P/EPS 3.95 4.44 6.01 0.00 0.00 0.00 -
EY 25.32 22.53 16.64 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.16 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/05/10 25/02/10 - - - - -
Price 1.16 1.14 0.00 0.00 0.00 0.00 -
P/RPS 0.68 0.78 0.00 0.00 0.00 0.00 -
P/EPS 3.73 4.18 0.00 0.00 0.00 0.00 -
EY 26.84 23.91 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.10 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