[XINQUAN] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 1.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 120,969 110,704 118,786 111,374 93,482 87,439 0 -
PBT 27,616 26,675 29,738 27,453 26,954 21,689 0 -
Tax -6,168 -4,687 -4,817 -4,629 -4,427 -3,065 0 -
NP 21,448 21,988 24,921 22,824 22,527 18,624 0 -
-
NP to SH 21,448 21,988 24,921 22,822 22,527 18,624 0 -
-
Tax Rate 22.33% 17.57% 16.20% 16.86% 16.42% 14.13% - -
Total Cost 99,521 88,716 93,865 88,550 70,955 68,815 0 -
-
Net Worth 0 123,132 103,299 0 0 95,189 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 123,132 103,299 0 0 95,189 0 -
NOSH 393,516 219,880 215,207 207,472 225,270 206,933 0 -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.73% 19.86% 20.98% 20.49% 24.10% 21.30% 0.00% -
ROE 0.00% 17.86% 24.13% 0.00% 0.00% 19.57% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.74 50.35 55.20 53.68 41.50 42.25 0.00 -
EPS 7.00 10.00 11.58 11.00 10.00 9.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.56 0.48 0.00 0.00 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 207,472
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.93 22.82 24.48 22.96 19.27 18.02 0.00 -
EPS 4.42 4.53 5.14 4.70 4.64 3.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2538 0.2129 0.00 0.00 0.1962 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 - - - - - - -
Price 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 24.40 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.10 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 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 24/08/09 07/07/09 - - - - -
Price 1.32 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.29 2.64 0.00 0.00 0.00 0.00 0.00 -
P/EPS 24.22 13.30 0.00 0.00 0.00 0.00 0.00 -
EY 4.13 7.52 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 0.00 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