[XINQUAN] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 100.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 445,995 367,967 311,254 203,752 29.84%
PBT 97,590 70,324 59,854 54,089 21.73%
Tax -17,093 -19,181 -12,504 -9,003 23.82%
NP 80,497 51,143 47,350 45,086 21.31%
-
NP to SH 79,985 51,143 53,943 45,084 21.05%
-
Tax Rate 17.52% 27.28% 20.89% 16.64% -
Total Cost 365,498 316,824 263,904 158,666 32.06%
-
Net Worth 312,490 401,523 350,629 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 312,490 401,523 350,629 0 -
NOSH 312,490 316,160 337,143 214,685 13.32%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 18.05% 13.90% 15.21% 22.13% -
ROE 25.60% 12.74% 15.38% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 142.72 116.39 92.32 94.91 14.56%
EPS 26.00 17.00 16.00 21.00 7.37%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 207,472
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 91.93 75.84 64.15 42.00 29.83%
EPS 16.49 10.54 11.12 9.29 21.07%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.6441 0.8276 0.7227 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/12/11 30/12/10 31/12/09 - -
Price 0.74 1.48 1.21 0.00 -
P/RPS 0.52 1.27 1.31 0.00 -
P/EPS 2.89 9.15 7.56 0.00 -
EY 34.59 10.93 13.22 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.17 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 22/02/12 18/02/11 25/02/10 - -
Price 0.96 1.40 1.14 0.00 -
P/RPS 0.67 1.20 1.23 0.00 -
P/EPS 3.75 8.65 7.13 0.00 -
EY 26.66 11.55 14.04 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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