[XINQUAN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 301.04%
YoY- -62.94%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 53,006 437,670 337,996 279,438 134,774 824,714 627,121 -80.65%
PBT 11,999 -331,403 50,296 60,349 25,579 207,900 182,277 -83.61%
Tax -112 -14,418 -13,145 -11,094 -2,915 -48,084 -41,193 -98.03%
NP 11,887 -345,821 37,151 49,255 22,664 159,816 141,084 -80.69%
-
NP to SH 5,107 -353,191 31,736 28,582 7,127 130,978 116,512 -87.49%
-
Tax Rate 0.93% - 26.14% 18.38% 11.40% 23.13% 22.60% -
Total Cost 41,119 783,491 300,845 230,183 112,110 664,898 486,037 -80.64%
-
Net Worth 892,711 881,078 1,061,713 744,601 378,749 926,748 83,705,527 -95.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - 5,435 - -
Div Payout % - - - - - 4.15% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 892,711 881,078 1,061,713 744,601 378,749 926,748 83,705,527 -95.11%
NOSH 485,169 379,775 288,509 193,906 101,814 271,773 27,901,842 -93.23%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.43% -79.01% 10.99% 17.63% 16.82% 19.38% 22.50% -
ROE 0.57% -40.09% 2.99% 3.84% 1.88% 14.13% 0.14% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.93 115.24 117.15 144.11 132.37 303.46 2.25 186.00%
EPS 2.00 -93.00 11.00 15.00 7.00 47.00 42.00 -86.78%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.84 2.32 3.68 3.84 3.72 3.41 3.00 -27.74%
Adjusted Per Share Value based on latest NOSH - 273,812
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.93 90.21 69.67 57.60 27.78 169.98 129.26 -80.64%
EPS 2.00 -72.80 6.54 5.89 1.47 27.00 24.01 -80.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.12 0.00 -
NAPS 1.84 1.816 2.1883 1.5347 0.7807 1.9102 172.5285 -95.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.085 0.225 0.29 0.635 0.41 0.50 0.54 -
P/RPS 0.78 0.20 0.25 0.44 0.31 0.16 24.03 -89.76%
P/EPS 8.08 -0.24 2.64 4.31 5.86 1.04 129.32 -84.17%
EY 12.38 -413.33 37.93 23.21 17.07 96.39 0.77 533.80%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.05 0.10 0.08 0.17 0.11 0.15 0.18 -57.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 30/08/16 31/05/16 24/02/16 26/11/15 24/08/15 27/05/15 -
Price 0.09 0.16 0.25 0.46 0.55 0.435 0.59 -
P/RPS 0.82 0.14 0.21 0.32 0.42 0.14 26.25 -90.01%
P/EPS 8.55 -0.17 2.27 3.12 7.86 0.90 141.29 -84.50%
EY 11.70 -581.25 44.00 32.04 12.73 110.79 0.71 544.27%
DY 0.00 0.00 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.05 0.07 0.07 0.12 0.15 0.13 0.20 -60.21%

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