[XINQUAN] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -72.91%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 202,054 138,292 217,469 207,465 160,037 120,969 93,482 13.70%
PBT 57,580 41,247 49,203 43,406 31,636 27,616 26,954 13.47%
Tax -13,766 -9,771 -9,007 -9,236 -5,790 -6,168 -4,427 20.80%
NP 43,814 31,476 40,196 34,170 25,846 21,448 22,527 11.71%
-
NP to SH 39,435 28,076 40,161 34,170 25,846 21,448 22,527 9.77%
-
Tax Rate 23.91% 23.69% 18.31% 21.28% 18.30% 22.33% 16.42% -
Total Cost 158,240 106,816 177,273 173,295 134,191 99,521 70,955 14.29%
-
Net Worth 610,254 745,277 613,100 539,509 381,228 0 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 610,254 745,277 613,100 539,509 381,228 0 0 -
NOSH 305,127 279,130 306,550 319,236 323,075 393,516 225,270 5.18%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 21.68% 22.76% 18.48% 16.47% 16.15% 17.73% 24.10% -
ROE 6.46% 3.77% 6.55% 6.33% 6.78% 0.00% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 66.22 49.54 70.94 64.99 49.54 30.74 41.50 8.09%
EPS 13.00 10.00 13.00 11.00 8.00 7.00 10.00 4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.67 2.00 1.69 1.18 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 319,236
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.65 28.50 44.82 42.76 32.99 24.93 19.27 13.70%
EPS 8.13 5.79 8.28 7.04 5.33 4.42 4.64 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2578 1.5361 1.2637 1.112 0.7858 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.55 0.91 0.74 0.90 1.65 1.33 0.00 -
P/RPS 0.83 1.84 1.04 1.38 3.33 4.33 0.00 -
P/EPS 4.26 9.05 5.65 8.41 20.63 24.40 0.00 -
EY 23.50 11.05 17.70 11.89 4.85 4.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.37 0.53 1.40 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 21/11/13 16/11/12 18/11/11 18/11/10 11/11/09 - -
Price 0.37 0.88 0.74 0.94 1.60 1.32 0.00 -
P/RPS 0.56 1.78 1.04 1.45 3.23 4.29 0.00 -
P/EPS 2.86 8.75 5.65 8.78 20.00 24.22 0.00 -
EY 34.93 11.43 17.70 11.39 5.00 4.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 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