[XINQUAN] QoQ Cumulative 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- 56.06%
YoY- 15.62%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 367,967 160,037 576,678 466,978 311,254 120,969 434,150 -10.41%
PBT 70,324 31,636 127,194 102,499 59,854 27,616 110,808 -26.08%
Tax -19,181 -5,790 -25,741 -18,411 -12,504 -6,168 -18,563 2.20%
NP 51,143 25,846 101,453 84,088 47,350 21,448 92,245 -32.43%
-
NP to SH 51,143 25,846 101,453 84,182 53,943 21,448 92,247 -32.44%
-
Tax Rate 27.28% 18.30% 20.24% 17.96% 20.89% 22.33% 16.75% -
Total Cost 316,824 134,191 475,225 382,890 263,904 99,521 341,905 -4.93%
-
Net Worth 401,523 381,228 344,530 324,702 350,629 0 120,135 123.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 15,519 7,516 - - - -
Div Payout % - - 15.30% 8.93% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 401,523 381,228 344,530 324,702 350,629 0 120,135 123.05%
NOSH 316,160 323,075 310,388 300,650 337,143 393,516 214,527 29.41%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.90% 16.15% 17.59% 18.01% 15.21% 17.73% 21.25% -
ROE 12.74% 6.78% 29.45% 25.93% 15.38% 0.00% 76.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.39 49.54 185.79 155.32 92.32 30.74 202.37 -30.77%
EPS 17.00 8.00 33.00 28.00 16.00 7.00 43.00 -46.04%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 0.00 -
NAPS 1.27 1.18 1.11 1.08 1.04 0.00 0.56 72.35%
Adjusted Per Share Value based on latest NOSH - 327,430
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 75.84 32.99 118.86 96.25 64.15 24.93 89.48 -10.41%
EPS 10.54 5.33 20.91 17.35 11.12 4.42 19.01 -32.43%
DPS 0.00 0.00 3.20 1.55 0.00 0.00 0.00 -
NAPS 0.8276 0.7858 0.7101 0.6693 0.7227 0.00 0.2476 123.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 1.48 1.65 1.33 1.23 1.21 1.33 0.00 -
P/RPS 1.27 3.33 0.72 0.79 1.31 4.33 0.00 -
P/EPS 9.15 20.63 4.07 4.39 7.56 24.40 0.00 -
EY 10.93 4.85 24.58 22.76 13.22 4.10 0.00 -
DY 0.00 0.00 3.76 2.03 0.00 0.00 0.00 -
P/NAPS 1.17 1.40 1.20 1.14 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 18/11/10 16/08/10 17/05/10 25/02/10 11/11/09 24/08/09 -
Price 1.40 1.60 1.90 1.16 1.14 1.32 1.33 -
P/RPS 1.20 3.23 1.02 0.75 1.23 4.29 0.66 48.80%
P/EPS 8.65 20.00 5.81 4.14 7.13 24.22 3.09 98.25%
EY 11.55 5.00 17.20 24.14 14.04 4.13 32.33 -49.55%
DY 0.00 0.00 2.63 2.16 0.00 0.00 0.00 -
P/NAPS 1.10 1.36 1.71 1.07 1.10 0.00 2.38 -40.13%

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