[XINQUAN] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -7.0%
YoY- -4.79%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 869,876 829,860 640,148 483,876 373,928 23.48%
PBT 196,812 173,624 126,544 110,464 107,816 16.22%
Tax -36,028 -36,944 -23,160 -24,672 -17,708 19.41%
NP 160,784 136,680 103,384 85,792 90,108 15.56%
-
NP to SH 160,644 136,680 103,384 85,792 90,108 15.53%
-
Tax Rate 18.31% 21.28% 18.30% 22.33% 16.42% -
Total Cost 709,092 693,180 536,764 398,084 283,820 25.70%
-
Net Worth 613,100 539,509 381,228 0 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 613,100 539,509 381,228 0 0 -
NOSH 306,550 319,236 323,075 393,516 225,270 8.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 18.48% 16.47% 16.15% 17.73% 24.10% -
ROE 26.20% 25.33% 27.12% 0.00% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 283.76 259.95 198.14 122.96 165.99 14.33%
EPS 52.00 44.00 32.00 28.00 40.00 6.77%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.69 1.18 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 393,516
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 179.29 171.05 131.94 99.73 77.07 23.48%
EPS 33.11 28.17 21.31 17.68 18.57 15.54%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2637 1.112 0.7858 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.74 0.90 1.65 1.33 0.00 -
P/RPS 0.26 0.35 0.83 1.08 0.00 -
P/EPS 1.41 2.10 5.16 6.10 0.00 -
EY 70.82 47.57 19.39 16.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 1.40 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 16/11/12 18/11/11 18/11/10 11/11/09 - -
Price 0.74 0.94 1.60 1.32 0.00 -
P/RPS 0.26 0.36 0.81 1.07 0.00 -
P/EPS 1.41 2.20 5.00 6.05 0.00 -
EY 70.82 45.55 20.00 16.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.56 1.36 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