[XINQUAN] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -25.98%
YoY- -72.76%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 248,058 212,024 437,670 450,661 558,876 539,096 824,714 -54.94%
PBT 40,558 47,996 -331,403 67,061 120,698 102,316 207,900 -66.19%
Tax -4,806 -448 -14,418 -17,526 -22,188 -11,660 -48,084 -78.31%
NP 35,752 47,548 -345,821 49,534 98,510 90,656 159,816 -62.98%
-
NP to SH -7,284 20,428 -353,191 42,314 57,164 28,508 130,978 -
-
Tax Rate 11.85% 0.93% - 26.13% 18.38% 11.40% 23.13% -
Total Cost 212,306 164,476 783,491 401,126 460,366 448,440 664,898 -53.12%
-
Net Worth 921,821 892,711 881,078 1,061,713 744,601 378,749 926,748 -0.35%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 5,435 -
Div Payout % - - - - - - 4.15% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 921,821 892,711 881,078 1,061,713 744,601 378,749 926,748 -0.35%
NOSH 485,169 485,169 379,775 288,509 193,906 101,814 271,773 46.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.41% 22.43% -79.01% 10.99% 17.63% 16.82% 19.38% -
ROE -0.79% 2.29% -40.09% 3.99% 7.68% 7.53% 14.13% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 51.13 43.70 115.24 156.20 288.22 529.49 303.46 -69.32%
EPS 8.00 8.00 -93.00 14.67 30.00 28.00 47.00 -69.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.90 1.84 2.32 3.68 3.84 3.72 3.41 -32.16%
Adjusted Per Share Value based on latest NOSH - 126,966
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 51.13 43.70 90.21 92.89 115.19 111.12 169.98 -54.94%
EPS 8.00 8.00 -72.80 8.72 11.78 5.88 27.00 -55.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
NAPS 1.90 1.84 1.816 2.1883 1.5347 0.7807 1.9102 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.085 0.085 0.225 0.29 0.635 0.41 0.50 -
P/RPS 0.17 0.19 0.20 0.19 0.22 0.08 0.16 4.10%
P/EPS -5.66 2.02 -0.24 1.98 2.15 1.46 1.04 -
EY -17.66 49.54 -413.33 50.57 46.43 68.29 96.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.04 0.05 0.10 0.08 0.17 0.11 0.15 -58.40%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 30/08/16 31/05/16 24/02/16 26/11/15 24/08/15 -
Price 0.085 0.09 0.16 0.25 0.46 0.55 0.435 -
P/RPS 0.17 0.21 0.14 0.16 0.16 0.10 0.14 13.75%
P/EPS -5.66 2.14 -0.17 1.70 1.56 1.96 0.90 -
EY -17.66 46.78 -581.25 58.67 64.09 50.91 110.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.60 -
P/NAPS 0.04 0.05 0.07 0.07 0.12 0.15 0.13 -54.26%

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