[XINQUAN] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -9.77%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 558,876 895,176 614,636 808,242 891,990 735,934 622,508 -1.78%
PBT 120,698 239,292 145,562 176,854 195,180 140,648 119,708 0.13%
Tax -22,188 -54,372 -35,764 -31,904 -34,186 -38,362 -25,008 -1.97%
NP 98,510 184,920 109,798 144,950 160,994 102,286 94,700 0.65%
-
NP to SH 57,164 154,242 100,366 144,950 159,970 102,286 107,886 -10.04%
-
Tax Rate 18.38% 22.72% 24.57% 18.04% 17.52% 27.28% 20.89% -
Total Cost 460,366 710,256 504,838 663,292 730,996 633,648 527,808 -2.25%
-
Net Worth 744,601 860,465 781,199 655,294 312,490 401,523 350,629 13.36%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 744,601 860,465 781,199 655,294 312,490 401,523 350,629 13.36%
NOSH 193,906 286,821 279,000 294,833 312,490 316,160 337,143 -8.80%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.63% 20.66% 17.86% 17.93% 18.05% 13.90% 15.21% -
ROE 7.68% 17.93% 12.85% 22.12% 51.19% 25.47% 30.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 288.22 312.10 220.30 267.65 285.45 232.77 184.64 7.70%
EPS 30.00 54.00 36.00 48.00 52.00 34.00 32.00 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.00 2.80 2.17 1.00 1.27 1.04 24.31%
Adjusted Per Share Value based on latest NOSH - 294,833
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 115.19 184.51 126.68 166.59 183.85 151.69 128.31 -1.78%
EPS 11.78 31.79 20.69 29.88 32.97 21.08 22.24 -10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5347 1.7735 1.6102 1.3507 0.6441 0.8276 0.7227 13.36%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.635 0.425 0.94 0.76 0.74 1.48 1.21 -
P/RPS 0.22 0.14 0.43 0.28 0.26 0.64 0.66 -16.72%
P/EPS 2.15 0.79 2.61 1.58 1.45 4.57 3.78 -8.97%
EY 46.43 126.53 38.27 63.16 69.18 21.86 26.45 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.34 0.35 0.74 1.17 1.16 -27.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 13/02/15 27/02/14 26/02/13 22/02/12 18/02/11 25/02/10 -
Price 0.46 0.42 1.09 0.77 0.96 1.40 1.14 -
P/RPS 0.16 0.13 0.49 0.29 0.34 0.60 0.62 -20.20%
P/EPS 1.56 0.78 3.03 1.60 1.88 4.33 3.56 -12.84%
EY 64.09 128.04 33.00 62.34 53.32 23.11 28.07 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.39 0.35 0.96 1.10 1.10 -30.86%

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