[XINQUAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -81.63%
YoY- -30.09%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 688,441 499,813 307,318 138,292 845,145 671,649 404,121 42.77%
PBT 135,764 114,042 72,781 41,247 176,998 141,670 88,427 33.19%
Tax -36,851 -29,156 -17,882 -9,771 -41,175 -34,190 -15,952 75.02%
NP 98,913 84,886 54,899 31,476 135,823 107,480 72,475 23.10%
-
NP to SH 97,025 81,322 50,183 28,076 152,868 128,249 72,475 21.53%
-
Tax Rate 27.14% 25.57% 24.57% 23.69% 23.26% 24.13% 18.04% -
Total Cost 589,528 414,927 252,419 106,816 709,322 564,169 331,646 46.89%
-
Net Worth 968,523 592,838 781,199 745,277 871,065 609,650 655,294 29.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 968,523 592,838 781,199 745,277 871,065 609,650 655,294 29.84%
NOSH 310,424 296,419 279,000 279,130 345,660 304,825 294,833 3.50%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.37% 16.98% 17.86% 22.76% 16.07% 16.00% 17.93% -
ROE 10.02% 13.72% 6.42% 3.77% 17.55% 21.04% 11.06% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 221.77 168.62 110.15 49.54 244.50 220.34 133.82 40.17%
EPS 32.00 0.28 18.00 10.00 44.00 35.00 24.00 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 2.00 2.80 2.67 2.52 2.00 2.17 27.47%
Adjusted Per Share Value based on latest NOSH - 279,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 141.90 103.02 63.34 28.50 174.20 138.44 83.29 42.78%
EPS 20.00 16.76 10.34 5.79 31.51 26.43 14.94 21.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9963 1.2219 1.6102 1.5361 1.7954 1.2566 1.3507 29.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.80 1.00 0.94 0.91 0.925 0.91 0.76 -
P/RPS 0.36 0.59 0.85 1.84 0.38 0.41 0.57 -26.44%
P/EPS 2.56 3.65 5.23 9.05 2.09 2.16 3.17 -13.31%
EY 39.07 27.43 19.13 11.05 47.81 46.23 31.58 15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.50 0.34 0.34 0.37 0.46 0.35 -18.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 27/02/14 21/11/13 26/08/13 20/05/13 26/02/13 -
Price 0.63 0.945 1.09 0.88 0.92 0.95 0.77 -
P/RPS 0.28 0.56 0.99 1.78 0.38 0.43 0.58 -38.54%
P/EPS 2.02 3.44 6.06 8.75 2.08 2.26 3.21 -26.62%
EY 49.61 29.03 16.50 11.43 48.07 44.29 31.17 36.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.47 0.39 0.33 0.37 0.48 0.35 -31.20%

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