[XINQUAN] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 1.9%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 553,168 869,876 829,860 640,148 483,876 373,928 8.14%
PBT 164,988 196,812 173,624 126,544 110,464 107,816 8.87%
Tax -39,084 -36,028 -36,944 -23,160 -24,672 -17,708 17.14%
NP 125,904 160,784 136,680 103,384 85,792 90,108 6.91%
-
NP to SH 112,304 160,644 136,680 103,384 85,792 90,108 4.49%
-
Tax Rate 23.69% 18.31% 21.28% 18.30% 22.33% 16.42% -
Total Cost 427,264 709,092 693,180 536,764 398,084 283,820 8.52%
-
Net Worth 745,277 613,100 539,509 381,228 0 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 745,277 613,100 539,509 381,228 0 0 -
NOSH 279,130 306,550 319,236 323,075 393,516 225,270 4.37%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 22.76% 18.48% 16.47% 16.15% 17.73% 24.10% -
ROE 15.07% 26.20% 25.33% 27.12% 0.00% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 198.18 283.76 259.95 198.14 122.96 165.99 3.60%
EPS 40.00 52.00 44.00 32.00 28.00 40.00 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.00 1.69 1.18 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 323,075
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 114.02 179.29 171.05 131.94 99.73 77.07 8.14%
EPS 23.15 33.11 28.17 21.31 17.68 18.57 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5361 1.2637 1.112 0.7858 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.91 0.74 0.90 1.65 1.33 0.00 -
P/RPS 0.46 0.26 0.35 0.83 1.08 0.00 -
P/EPS 2.26 1.41 2.10 5.16 6.10 0.00 -
EY 44.21 70.82 47.57 19.39 16.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.53 1.40 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/13 16/11/12 18/11/11 18/11/10 11/11/09 - -
Price 0.88 0.74 0.94 1.60 1.32 0.00 -
P/RPS 0.44 0.26 0.36 0.81 1.07 0.00 -
P/EPS 2.19 1.41 2.20 5.00 6.05 0.00 -
EY 45.72 70.82 45.55 20.00 16.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.56 1.36 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