[XINQUAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 19.2%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 499,813 307,318 138,292 845,145 671,649 404,121 217,469 74.24%
PBT 114,042 72,781 41,247 176,998 141,670 88,427 49,203 75.22%
Tax -29,156 -17,882 -9,771 -41,175 -34,190 -15,952 -9,007 118.98%
NP 84,886 54,899 31,476 135,823 107,480 72,475 40,196 64.67%
-
NP to SH 81,322 50,183 28,076 152,868 128,249 72,475 40,161 60.12%
-
Tax Rate 25.57% 24.57% 23.69% 23.26% 24.13% 18.04% 18.31% -
Total Cost 414,927 252,419 106,816 709,322 564,169 331,646 177,273 76.37%
-
Net Worth 592,838 781,199 745,277 871,065 609,650 655,294 613,100 -2.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 592,838 781,199 745,277 871,065 609,650 655,294 613,100 -2.21%
NOSH 296,419 279,000 279,130 345,660 304,825 294,833 306,550 -2.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.98% 17.86% 22.76% 16.07% 16.00% 17.93% 18.48% -
ROE 13.72% 6.42% 3.77% 17.55% 21.04% 11.06% 6.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 168.62 110.15 49.54 244.50 220.34 133.82 70.94 78.20%
EPS 0.28 18.00 10.00 44.00 35.00 24.00 13.00 -92.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.80 2.67 2.52 2.00 2.17 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 262,116
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 103.02 63.34 28.50 174.20 138.44 83.29 44.82 74.25%
EPS 16.76 10.34 5.79 31.51 26.43 14.94 8.28 60.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2219 1.6102 1.5361 1.7954 1.2566 1.3507 1.2637 -2.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.00 0.94 0.91 0.925 0.91 0.76 0.74 -
P/RPS 0.59 0.85 1.84 0.38 0.41 0.57 1.04 -31.49%
P/EPS 3.65 5.23 9.05 2.09 2.16 3.17 5.65 -25.28%
EY 27.43 19.13 11.05 47.81 46.23 31.58 17.70 33.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.34 0.37 0.46 0.35 0.37 22.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 21/11/13 26/08/13 20/05/13 26/02/13 16/11/12 -
Price 0.945 1.09 0.88 0.92 0.95 0.77 0.74 -
P/RPS 0.56 0.99 1.78 0.38 0.43 0.58 1.04 -33.83%
P/EPS 3.44 6.06 8.75 2.08 2.26 3.21 5.65 -28.18%
EY 29.03 16.50 11.43 48.07 44.29 31.17 17.70 39.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.33 0.37 0.48 0.35 0.37 17.30%

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