[XINQUAN] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 136.44%
YoY- 17.53%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 181,904 240,216 203,250 217,469 192,898 222,063 224,310 -13.04%
PBT 27,564 47,266 42,980 49,203 26,488 48,663 47,432 -30.38%
Tax -7,965 -17,655 -7,600 -9,007 -9,502 -9,019 -7,911 0.45%
NP 19,599 29,611 35,380 40,196 16,986 39,644 39,521 -37.37%
-
NP to SH 15,808 50,875 35,380 40,161 16,986 39,644 39,044 -45.30%
-
Tax Rate 28.90% 37.35% 17.68% 18.31% 35.87% 18.53% 16.68% -
Total Cost 162,305 210,605 167,870 177,273 175,912 182,419 184,789 -8.29%
-
Net Worth 647,428 604,625 639,788 613,100 563,485 553,722 302,720 66.07%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 647,428 604,625 639,788 613,100 563,485 553,722 302,720 66.07%
NOSH 262,116 302,312 294,833 306,550 286,033 297,700 302,720 -9.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.77% 12.33% 17.41% 18.48% 8.81% 17.85% 17.62% -
ROE 2.44% 8.41% 5.53% 6.55% 3.01% 7.16% 12.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.40 79.46 68.94 70.94 67.44 74.59 74.10 -4.27%
EPS 6.00 10.00 12.00 13.00 6.00 13.00 13.00 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.00 2.17 2.00 1.97 1.86 1.00 82.82%
Adjusted Per Share Value based on latest NOSH - 306,550
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.49 49.51 41.89 44.82 39.76 45.77 46.23 -13.04%
EPS 3.26 10.49 7.29 8.28 3.50 8.17 8.05 -45.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3344 1.2462 1.3187 1.2637 1.1614 1.1413 0.6239 66.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.925 0.91 0.76 0.74 0.89 0.92 0.74 -
P/RPS 1.33 1.15 1.10 1.04 1.32 1.23 1.00 20.96%
P/EPS 15.34 5.41 6.33 5.65 14.99 6.91 5.74 92.69%
EY 6.52 18.49 15.79 17.70 6.67 14.47 17.43 -48.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.35 0.37 0.45 0.49 0.74 -37.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 26/02/13 16/11/12 27/08/12 17/05/12 22/02/12 -
Price 0.92 0.95 0.77 0.74 0.86 0.86 0.96 -
P/RPS 1.33 1.20 1.12 1.04 1.28 1.15 1.30 1.53%
P/EPS 15.25 5.65 6.42 5.65 14.48 6.46 7.44 61.43%
EY 6.56 17.71 15.58 17.70 6.91 15.48 13.44 -38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.35 0.37 0.44 0.46 0.96 -47.07%

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