[XINQUAN] QoQ 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- 38.23%
YoY- -40.91%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 243,981 202,054 182,177 185,887 167,266 138,292 181,904 21.55%
PBT 61,624 57,580 20,651 39,698 31,008 41,247 27,564 70.72%
Tax -13,315 -13,766 -7,319 -10,889 -7,986 -9,771 -7,965 40.72%
NP 48,309 43,814 13,332 28,809 23,022 31,476 19,599 82.17%
-
NP to SH 37,384 39,435 15,065 30,063 21,749 28,076 15,808 77.22%
-
Tax Rate 21.61% 23.91% 35.44% 27.43% 25.75% 23.69% 28.90% -
Total Cost 195,672 158,240 168,845 157,078 144,244 106,816 162,305 13.23%
-
Net Worth 799,449 610,254 918,588 633,066 870,639 745,277 647,428 15.05%
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 799,449 610,254 918,588 633,066 870,639 745,277 647,428 15.05%
NOSH 266,483 305,127 347,950 316,533 310,942 279,130 262,116 1.10%
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 19.80% 21.68% 7.32% 15.50% 13.76% 22.76% 10.77% -
ROE 4.68% 6.46% 1.64% 4.75% 2.50% 3.77% 2.44% -
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 91.56 66.22 52.36 58.73 53.79 49.54 69.40 20.22%
EPS 14.00 13.00 4.00 0.09 7.00 10.00 6.00 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 2.64 2.00 2.80 2.67 2.47 13.79%
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 50.29 41.65 37.55 38.31 34.48 28.50 37.49 21.56%
EPS 7.71 8.13 3.11 6.20 4.48 5.79 3.26 77.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6478 1.2578 1.8933 1.3048 1.7945 1.5361 1.3344 15.05%
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 0.46 0.83 1.53 1.70 1.75 1.84 1.33 -50.63%
P/EPS 3.03 4.26 18.48 10.53 13.44 9.05 15.34 -65.98%
EY 33.01 23.50 5.41 9.50 7.44 11.05 6.52 193.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.28 0.30 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 0.46 0.56 1.20 1.61 2.03 1.78 1.33 -50.63%
P/EPS 2.99 2.86 14.55 9.95 15.58 8.75 15.25 -66.15%
EY 33.40 34.93 6.87 10.05 6.42 11.43 6.56 195.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.24 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