[XINQUAN] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -1.06%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 614,636 808,242 891,990 735,934 622,508 407,504 8.56%
PBT 145,562 176,854 195,180 140,648 119,708 108,178 6.11%
Tax -35,764 -31,904 -34,186 -38,362 -25,008 -18,006 14.70%
NP 109,798 144,950 160,994 102,286 94,700 90,172 4.01%
-
NP to SH 100,366 144,950 159,970 102,286 107,886 90,168 2.16%
-
Tax Rate 24.57% 18.04% 17.52% 27.28% 20.89% 16.64% -
Total Cost 504,838 663,292 730,996 633,648 527,808 317,332 9.72%
-
Net Worth 781,199 655,294 312,490 401,523 350,629 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 781,199 655,294 312,490 401,523 350,629 0 -
NOSH 279,000 294,833 312,490 316,160 337,143 214,685 5.37%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.86% 17.93% 18.05% 13.90% 15.21% 22.13% -
ROE 12.85% 22.12% 51.19% 25.47% 30.77% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 220.30 267.65 285.45 232.77 184.64 189.81 3.02%
EPS 36.00 48.00 52.00 34.00 32.00 42.00 -3.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.17 1.00 1.27 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 303,942
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 126.68 166.59 183.85 151.69 128.31 83.99 8.56%
EPS 20.69 29.88 32.97 21.08 22.24 18.58 2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6102 1.3507 0.6441 0.8276 0.7227 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.94 0.76 0.74 1.48 1.21 0.00 -
P/RPS 0.43 0.28 0.26 0.64 0.66 0.00 -
P/EPS 2.61 1.58 1.45 4.57 3.78 0.00 -
EY 38.27 63.16 69.18 21.86 26.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.74 1.17 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/14 26/02/13 22/02/12 18/02/11 25/02/10 - -
Price 1.09 0.77 0.96 1.40 1.14 0.00 -
P/RPS 0.49 0.29 0.34 0.60 0.62 0.00 -
P/EPS 3.03 1.60 1.88 4.33 3.56 0.00 -
EY 33.00 62.34 53.32 23.11 28.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.96 1.10 1.10 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