[XINQUAN] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 4.05%
YoY- -5.18%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 666,417 895,532 871,952 716,085 622,637 446,936 0 -
PBT 152,056 188,893 175,092 141,772 136,665 116,254 0 -
Tax -38,874 -45,586 -35,676 -35,342 -24,548 -19,173 0 -
NP 113,181 143,306 139,416 106,429 112,117 97,081 0 -
-
NP to SH 108,429 170,998 139,416 106,429 112,242 97,081 0 -
-
Tax Rate 25.57% 24.13% 20.38% 24.93% 17.96% 16.49% - -
Total Cost 553,236 752,225 732,536 609,656 510,520 349,854 0 -
-
Net Worth 592,838 609,650 575,348 303,552 324,702 103,278 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - 10,021 - - -
Div Payout % - - - - 8.93% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 592,838 609,650 575,348 303,552 324,702 103,278 0 -
NOSH 296,419 304,825 309,327 303,552 300,650 215,162 0 -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.98% 16.00% 15.99% 14.86% 18.01% 21.72% 0.00% -
ROE 18.29% 28.05% 24.23% 35.06% 34.57% 94.00% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 224.82 293.79 281.89 235.90 207.10 207.72 0.00 -
EPS 0.37 46.67 45.33 34.67 37.33 45.12 0.00 -
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 2.00 2.00 1.86 1.00 1.08 0.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 321,466
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 137.36 184.58 179.72 147.59 128.33 92.12 0.00 -
EPS 22.35 35.25 28.74 21.94 23.13 20.01 0.00 -
DPS 0.00 0.00 0.00 0.00 2.07 0.00 0.00 -
NAPS 1.2219 1.2566 1.1859 0.6257 0.6693 0.2129 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - - -
Price 1.00 0.91 0.92 1.20 1.23 0.00 0.00 -
P/RPS 0.44 0.31 0.33 0.51 0.59 0.00 0.00 -
P/EPS 2.73 1.62 2.04 3.42 3.29 0.00 0.00 -
EY 36.58 61.65 48.99 29.22 30.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 0.50 0.46 0.49 1.20 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 20/05/13 17/05/12 18/05/11 17/05/10 07/07/09 - -
Price 0.945 0.95 0.86 1.16 1.16 0.00 0.00 -
P/RPS 0.42 0.32 0.31 0.49 0.56 0.00 0.00 -
P/EPS 2.58 1.69 1.91 3.31 3.11 0.00 0.00 -
EY 38.71 59.05 52.41 30.23 32.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 2.87 0.00 0.00 -
P/NAPS 0.47 0.48 0.46 1.16 1.07 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