[XINQUAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
07-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 7.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 622,508 483,876 434,150 446,936 407,504 373,928 327,639 53.22%
PBT 119,708 110,464 110,808 116,254 108,178 107,816 75,842 35.45%
Tax -25,008 -24,672 -18,563 -19,173 -18,006 -17,708 -9,248 93.74%
NP 94,700 85,792 92,245 97,081 90,172 90,108 66,594 26.37%
-
NP to SH 107,886 85,792 92,247 97,081 90,168 90,108 66,596 37.81%
-
Tax Rate 20.89% 22.33% 16.75% 16.49% 16.64% 16.42% 12.19% -
Total Cost 527,808 398,084 341,905 349,854 317,332 283,820 261,045 59.69%
-
Net Worth 350,629 0 120,135 103,278 0 0 98,819 132.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 350,629 0 120,135 103,278 0 0 98,819 132.09%
NOSH 337,143 393,516 214,527 215,162 214,685 225,270 214,825 34.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.21% 17.73% 21.25% 21.72% 22.13% 24.10% 20.33% -
ROE 30.77% 0.00% 76.79% 94.00% 0.00% 0.00% 67.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 184.64 122.96 202.37 207.72 189.81 165.99 152.51 13.55%
EPS 32.00 28.00 43.00 45.12 42.00 40.00 31.00 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.00 0.56 0.48 0.00 0.00 0.46 72.00%
Adjusted Per Share Value based on latest NOSH - 215,207
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 128.31 99.73 89.48 92.12 83.99 77.07 67.53 53.22%
EPS 22.24 17.68 19.01 20.01 18.58 18.57 13.73 37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7227 0.00 0.2476 0.2129 0.00 0.00 0.2037 132.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 - - - - - -
Price 1.21 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.66 1.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.78 6.10 0.00 0.00 0.00 0.00 0.00 -
EY 26.45 16.39 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 24/08/09 07/07/09 - - - -
Price 1.14 1.32 1.33 0.00 0.00 0.00 0.00 -
P/RPS 0.62 1.07 0.66 0.00 0.00 0.00 0.00 -
P/EPS 3.56 6.05 3.09 0.00 0.00 0.00 0.00 -
EY 28.07 16.52 32.33 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 2.38 0.00 0.00 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