[XINQUAN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 62.05%
YoY- -36.59%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 447,588 202,054 688,441 499,813 307,318 138,292 845,145 -34.46%
PBT 119,646 57,580 135,764 114,042 72,781 41,247 176,998 -22.92%
Tax -27,186 -13,766 -36,851 -29,156 -17,882 -9,771 -41,175 -24.11%
NP 92,460 43,814 98,913 84,886 54,899 31,476 135,823 -22.56%
-
NP to SH 77,121 39,435 97,025 81,322 50,183 28,076 152,868 -36.54%
-
Tax Rate 22.72% 23.91% 27.14% 25.57% 24.57% 23.69% 23.26% -
Total Cost 355,128 158,240 589,528 414,927 252,419 106,816 709,322 -36.86%
-
Net Worth 860,465 610,254 968,523 592,838 781,199 745,277 871,065 -0.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 860,465 610,254 968,523 592,838 781,199 745,277 871,065 -0.81%
NOSH 286,821 305,127 310,424 296,419 279,000 279,130 345,660 -11.66%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.66% 21.68% 14.37% 16.98% 17.86% 22.76% 16.07% -
ROE 8.96% 6.46% 10.02% 13.72% 6.42% 3.77% 17.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 156.05 66.22 221.77 168.62 110.15 49.54 244.50 -25.81%
EPS 27.00 13.00 32.00 0.28 18.00 10.00 44.00 -27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 3.12 2.00 2.80 2.67 2.52 12.29%
Adjusted Per Share Value based on latest NOSH - 316,533
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.25 41.65 141.90 103.02 63.34 28.50 174.20 -34.46%
EPS 15.90 8.13 20.00 16.76 10.34 5.79 31.51 -36.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7735 1.2578 1.9963 1.2219 1.6102 1.5361 1.7954 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.425 0.55 0.80 1.00 0.94 0.91 0.925 -
P/RPS 0.27 0.83 0.36 0.59 0.85 1.84 0.38 -20.32%
P/EPS 1.58 4.26 2.56 3.65 5.23 9.05 2.09 -16.97%
EY 63.27 23.50 39.07 27.43 19.13 11.05 47.81 20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.28 0.26 0.50 0.34 0.34 0.37 -47.59%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 19/11/14 26/08/14 26/05/14 27/02/14 21/11/13 26/08/13 -
Price 0.42 0.37 0.63 0.945 1.09 0.88 0.92 -
P/RPS 0.27 0.56 0.28 0.56 0.99 1.78 0.38 -20.32%
P/EPS 1.56 2.86 2.02 3.44 6.06 8.75 2.08 -17.40%
EY 64.02 34.93 49.61 29.03 16.50 11.43 48.07 20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.20 0.47 0.39 0.33 0.37 -47.59%

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