[XINQUAN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -66.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 434,150 335,202 203,752 93,482 327,639 0 -
PBT 110,808 87,191 54,089 26,954 75,842 0 -
Tax -18,563 -14,380 -9,003 -4,427 -9,248 0 -
NP 92,245 72,811 45,086 22,527 66,594 0 -
-
NP to SH 92,247 72,811 45,084 22,527 66,596 0 -
-
Tax Rate 16.75% 16.49% 16.64% 16.42% 12.19% - -
Total Cost 341,905 262,391 158,666 70,955 261,045 0 -
-
Net Worth 120,135 103,278 0 0 98,819 0 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 120,135 103,278 0 0 98,819 0 -
NOSH 214,527 215,162 214,685 225,270 214,825 0 -
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 21.25% 21.72% 22.13% 24.10% 20.33% 0.00% -
ROE 76.79% 70.50% 0.00% 0.00% 67.39% 0.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 202.37 155.79 94.91 41.50 152.51 0.00 -
EPS 43.00 33.84 21.00 10.00 31.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.48 0.00 0.00 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,270
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.48 69.09 42.00 19.27 67.53 0.00 -
EPS 19.01 15.01 9.29 4.64 13.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2476 0.2129 0.00 0.00 0.2037 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/08/09 07/07/09 - - - - -
Price 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.09 0.00 0.00 0.00 0.00 0.00 -
EY 32.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 0.00 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