[XINQUAN] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 14.26%
YoY- 70.18%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 243,981 167,266 203,250 224,310 198,748 179,660 111,374 13.95%
PBT 61,624 31,008 42,980 47,432 35,807 34,898 27,453 14.41%
Tax -13,315 -7,986 -7,600 -7,911 -12,864 -6,504 -4,629 19.24%
NP 48,309 23,022 35,380 39,521 22,943 28,394 22,824 13.30%
-
NP to SH 37,384 21,749 35,380 39,044 22,943 30,611 22,822 8.56%
-
Tax Rate 21.61% 25.75% 17.68% 16.68% 35.93% 18.64% 16.86% -
Total Cost 195,672 144,244 167,870 184,789 175,805 151,266 88,550 14.12%
-
Net Worth 799,449 870,639 639,788 302,720 386,007 353,727 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 799,449 870,639 639,788 302,720 386,007 353,727 0 -
NOSH 266,483 310,942 294,833 302,720 303,942 340,122 207,472 4.25%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.80% 13.76% 17.41% 17.62% 11.54% 15.80% 20.49% -
ROE 4.68% 2.50% 5.53% 12.90% 5.94% 8.65% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 91.56 53.79 68.94 74.10 65.39 52.82 53.68 9.30%
EPS 14.00 7.00 12.00 13.00 7.00 9.00 11.00 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.80 2.17 1.00 1.27 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,720
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 50.29 34.48 41.89 46.23 40.96 37.03 22.96 13.95%
EPS 7.71 4.48 7.29 8.05 4.73 6.31 4.70 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6478 1.7945 1.3187 0.6239 0.7956 0.7291 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.425 0.94 0.76 0.74 1.48 1.21 0.00 -
P/RPS 0.46 1.75 1.10 1.00 2.26 2.29 0.00 -
P/EPS 3.03 13.44 6.33 5.74 19.61 13.44 0.00 -
EY 33.01 7.44 15.79 17.43 5.10 7.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.34 0.35 0.74 1.17 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/02/14 26/02/13 22/02/12 18/02/11 25/02/10 - -
Price 0.42 1.09 0.77 0.96 1.40 1.14 0.00 -
P/RPS 0.46 2.03 1.12 1.30 2.14 2.16 0.00 -
P/EPS 2.99 15.58 6.42 7.44 18.55 12.67 0.00 -
EY 33.40 6.42 15.58 13.44 5.39 7.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.39 0.35 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