[XINQUAN] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -12.85%
YoY- 30.99%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 836,161 666,417 895,532 871,952 716,085 622,637 446,936 10.99%
PBT 243,036 152,056 188,893 175,092 141,772 136,665 116,254 13.07%
Tax -54,924 -38,874 -45,586 -35,676 -35,342 -24,548 -19,173 19.16%
NP 188,112 113,181 143,306 139,416 106,429 112,117 97,081 11.64%
-
NP to SH 155,349 108,429 170,998 139,416 106,429 112,242 97,081 8.14%
-
Tax Rate 22.60% 25.57% 24.13% 20.38% 24.93% 17.96% 16.49% -
Total Cost 648,049 553,236 752,225 732,536 609,656 510,520 349,854 10.81%
-
Net Worth 83,705,527 592,838 609,650 575,348 303,552 324,702 103,278 205.18%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 10,021 - -
Div Payout % - - - - - 8.93% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 83,705,527 592,838 609,650 575,348 303,552 324,702 103,278 205.18%
NOSH 27,901,842 296,419 304,825 309,327 303,552 300,650 215,162 124.89%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.50% 16.98% 16.00% 15.99% 14.86% 18.01% 21.72% -
ROE 0.19% 18.29% 28.05% 24.23% 35.06% 34.57% 94.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.00 224.82 293.79 281.89 235.90 207.10 207.72 -50.63%
EPS 56.00 0.37 46.67 45.33 34.67 37.33 45.12 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 3.00 2.00 2.00 1.86 1.00 1.08 0.48 35.70%
Adjusted Per Share Value based on latest NOSH - 297,700
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 172.34 137.36 184.58 179.72 147.59 128.33 92.12 10.99%
EPS 32.02 22.35 35.25 28.74 21.94 23.13 20.01 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.07 0.00 -
NAPS 172.5285 1.2219 1.2566 1.1859 0.6257 0.6693 0.2129 205.18%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.54 1.00 0.91 0.92 1.20 1.23 0.00 -
P/RPS 18.02 0.44 0.31 0.33 0.51 0.59 0.00 -
P/EPS 96.99 2.73 1.62 2.04 3.42 3.29 0.00 -
EY 1.03 36.58 61.65 48.99 29.22 30.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 0.18 0.50 0.46 0.49 1.20 1.14 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 20/05/13 17/05/12 18/05/11 17/05/10 07/07/09 -
Price 0.59 0.945 0.95 0.86 1.16 1.16 0.00 -
P/RPS 19.69 0.42 0.32 0.31 0.49 0.56 0.00 -
P/EPS 105.97 2.58 1.69 1.91 3.31 3.11 0.00 -
EY 0.94 38.71 59.05 52.41 30.23 32.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.87 0.00 -
P/NAPS 0.20 0.47 0.48 0.46 1.16 1.07 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