[XINQUAN] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 6.96%
YoY- 31.39%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 240,216 222,063 181,695 170,170 118,786 0 -
PBT 47,266 48,663 38,415 38,694 29,738 0 -
Tax -17,655 -9,019 -7,982 -6,487 -4,817 0 -
NP 29,611 39,644 30,433 32,207 24,921 0 -
-
NP to SH 50,875 39,644 30,433 32,743 24,921 0 -
-
Tax Rate 37.35% 18.53% 20.78% 16.76% 16.20% - -
Total Cost 210,605 182,419 151,262 137,963 93,865 0 -
-
Net Worth 604,625 553,722 321,466 353,624 103,299 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 8,185 - - -
Div Payout % - - - 25.00% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 604,625 553,722 321,466 353,624 103,299 0 -
NOSH 302,312 297,700 321,466 327,430 215,207 0 -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.33% 17.85% 16.75% 18.93% 20.98% 0.00% -
ROE 8.41% 7.16% 9.47% 9.26% 24.13% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 79.46 74.59 56.52 51.97 55.20 0.00 -
EPS 10.00 13.00 10.00 10.00 11.58 0.00 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.00 1.86 1.00 1.08 0.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,430
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 49.51 45.77 37.45 35.07 24.48 0.00 -
EPS 10.49 8.17 6.27 6.75 5.14 0.00 -
DPS 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 1.2462 1.1413 0.6626 0.7289 0.2129 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 - - -
Price 0.91 0.92 1.20 1.23 0.00 0.00 -
P/RPS 1.15 1.23 2.12 2.37 0.00 0.00 -
P/EPS 5.41 6.91 12.68 12.30 0.00 0.00 -
EY 18.49 14.47 7.89 8.13 0.00 0.00 -
DY 0.00 0.00 0.00 2.03 0.00 0.00 -
P/NAPS 0.46 0.49 1.20 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/13 17/05/12 18/05/11 17/05/10 07/07/09 - -
Price 0.95 0.86 1.16 1.16 0.00 0.00 -
P/RPS 1.20 1.15 2.05 2.23 0.00 0.00 -
P/EPS 5.65 6.46 12.25 11.60 0.00 0.00 -
EY 17.71 15.48 8.16 8.62 0.00 0.00 -
DY 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.48 0.46 1.16 1.07 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