[XINQUAN] YoY Cumulative 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- 80.46%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 279,438 447,588 307,318 404,121 445,995 367,967 311,254 -1.78%
PBT 60,349 119,646 72,781 88,427 97,590 70,324 59,854 0.13%
Tax -11,094 -27,186 -17,882 -15,952 -17,093 -19,181 -12,504 -1.97%
NP 49,255 92,460 54,899 72,475 80,497 51,143 47,350 0.65%
-
NP to SH 28,582 77,121 50,183 72,475 79,985 51,143 53,943 -10.04%
-
Tax Rate 18.38% 22.72% 24.57% 18.04% 17.52% 27.28% 20.89% -
Total Cost 230,183 355,128 252,419 331,646 365,498 316,824 263,904 -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 3.84% 8.96% 6.42% 11.06% 25.60% 12.74% 15.38% -
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 144.11 156.05 110.15 133.82 142.72 116.39 92.32 7.70%
EPS 15.00 27.00 18.00 24.00 26.00 17.00 16.00 -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 57.60 92.25 63.34 83.29 91.93 75.84 64.15 -1.77%
EPS 5.89 15.90 10.34 14.94 16.49 10.54 11.12 -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 0.44 0.27 0.85 0.57 0.52 1.27 1.31 -16.61%
P/EPS 4.31 1.58 5.23 3.17 2.89 9.15 7.56 -8.93%
EY 23.21 63.27 19.13 31.58 34.59 10.93 13.22 9.83%
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 0.32 0.27 0.99 0.58 0.67 1.20 1.23 -20.09%
P/EPS 3.12 1.56 6.06 3.21 3.75 8.65 7.13 -12.86%
EY 32.04 64.02 16.50 31.17 26.66 11.55 14.04 14.73%
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