[XINQUAN] QoQ 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- 77.61%
YoY- -30.09%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 182,177 185,887 167,266 138,292 181,904 240,216 203,250 -7.05%
PBT 20,651 39,698 31,008 41,247 27,564 47,266 42,980 -38.73%
Tax -7,319 -10,889 -7,986 -9,771 -7,965 -17,655 -7,600 -2.48%
NP 13,332 28,809 23,022 31,476 19,599 29,611 35,380 -47.92%
-
NP to SH 15,065 30,063 21,749 28,076 15,808 50,875 35,380 -43.48%
-
Tax Rate 35.44% 27.43% 25.75% 23.69% 28.90% 37.35% 17.68% -
Total Cost 168,845 157,078 144,244 106,816 162,305 210,605 167,870 0.38%
-
Net Worth 918,588 633,066 870,639 745,277 647,428 604,625 639,788 27.35%
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 918,588 633,066 870,639 745,277 647,428 604,625 639,788 27.35%
NOSH 347,950 316,533 310,942 279,130 262,116 302,312 294,833 11.71%
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 7.32% 15.50% 13.76% 22.76% 10.77% 12.33% 17.41% -
ROE 1.64% 4.75% 2.50% 3.77% 2.44% 8.41% 5.53% -
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 52.36 58.73 53.79 49.54 69.40 79.46 68.94 -16.79%
EPS 4.00 0.09 7.00 10.00 6.00 10.00 12.00 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.00 2.80 2.67 2.47 2.00 2.17 14.00%
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 37.55 38.31 34.48 28.50 37.49 49.51 41.89 -7.05%
EPS 3.11 6.20 4.48 5.79 3.26 10.49 7.29 -43.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8933 1.3048 1.7945 1.5361 1.3344 1.2462 1.3187 27.35%
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 1.53 1.70 1.75 1.84 1.33 1.15 1.10 24.67%
P/EPS 18.48 10.53 13.44 9.05 15.34 5.41 6.33 104.66%
EY 5.41 9.50 7.44 11.05 6.52 18.49 15.79 -51.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.34 0.34 0.37 0.46 0.35 -9.79%
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 1.20 1.61 2.03 1.78 1.33 1.20 1.12 4.72%
P/EPS 14.55 9.95 15.58 8.75 15.25 5.65 6.42 72.79%
EY 6.87 10.05 6.42 11.43 6.56 17.71 15.58 -42.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.47 0.39 0.33 0.37 0.48 0.35 -22.29%

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