[XINQUAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 62.58%
YoY- 40.46%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 824,714 836,161 895,176 808,216 688,441 666,417 614,636 21.71%
PBT 207,900 243,036 239,292 230,320 135,764 152,056 145,562 26.90%
Tax -48,084 -54,924 -54,372 -55,064 -36,851 -38,874 -35,764 21.88%
NP 159,816 188,112 184,920 175,256 98,913 113,181 109,798 28.52%
-
NP to SH 130,978 155,349 154,242 157,740 97,025 108,429 100,366 19.47%
-
Tax Rate 23.13% 22.60% 22.72% 23.91% 27.14% 25.57% 24.57% -
Total Cost 664,898 648,049 710,256 632,960 589,528 553,236 504,838 20.21%
-
Net Worth 926,748 83,705,527 860,465 610,254 968,523 592,838 781,199 12.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,435 - - - - - - -
Div Payout % 4.15% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 926,748 83,705,527 860,465 610,254 968,523 592,838 781,199 12.09%
NOSH 271,773 27,901,842 286,821 305,127 310,424 296,419 279,000 -1.73%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.38% 22.50% 20.66% 21.68% 14.37% 16.98% 17.86% -
ROE 14.13% 0.19% 17.93% 25.85% 10.02% 18.29% 12.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 303.46 3.00 312.10 264.88 221.77 224.82 220.30 23.87%
EPS 47.00 56.00 54.00 52.00 32.00 0.37 36.00 19.51%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.41 3.00 3.00 2.00 3.12 2.00 2.80 14.08%
Adjusted Per Share Value based on latest NOSH - 305,127
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 169.98 172.34 184.51 166.58 141.90 137.36 126.68 21.71%
EPS 27.00 32.02 31.79 32.51 20.00 22.35 20.69 19.47%
DPS 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9102 172.5285 1.7735 1.2578 1.9963 1.2219 1.6102 12.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.50 0.54 0.425 0.55 0.80 1.00 0.94 -
P/RPS 0.16 18.02 0.14 0.21 0.36 0.44 0.43 -48.36%
P/EPS 1.04 96.99 0.79 1.06 2.56 2.73 2.61 -45.94%
EY 96.39 1.03 126.53 93.99 39.07 36.58 38.27 85.43%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.14 0.28 0.26 0.50 0.34 -42.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 13/02/15 19/11/14 26/08/14 26/05/14 27/02/14 -
Price 0.435 0.59 0.42 0.37 0.63 0.945 1.09 -
P/RPS 0.14 19.69 0.13 0.14 0.28 0.42 0.49 -56.71%
P/EPS 0.90 105.97 0.78 0.72 2.02 2.58 3.03 -55.58%
EY 110.79 0.94 128.04 139.72 49.61 38.71 33.00 124.70%
DY 4.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.14 0.19 0.20 0.47 0.39 -52.02%

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