[XINQUAN] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -5.49%
YoY- 33.71%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 514,068 646,487 744,479 809,606 825,572 814,099 737,384 -21.35%
PBT 69,077 145,144 171,748 203,340 207,250 179,553 148,937 -40.05%
Tax -18,302 -31,088 -36,195 -47,000 -49,490 -45,289 -39,960 -40.55%
NP 50,775 114,056 135,553 156,340 157,760 134,264 108,977 -39.87%
-
NP to SH 40,261 78,913 94,773 126,966 134,345 121,947 106,312 -47.62%
-
Tax Rate 26.50% 21.42% 21.07% 23.11% 23.88% 25.22% 26.83% -
Total Cost 463,293 532,431 608,926 653,266 667,812 679,835 628,407 -18.37%
-
Net Worth 467,237 1,051,439 378,749 674,799 82,804,285 799,449 610,254 -16.29%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 467,237 1,051,439 378,749 674,799 82,804,285 799,449 610,254 -16.29%
NOSH 126,966 273,812 101,814 224,933 27,601,428 266,483 305,127 -44.23%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.88% 17.64% 18.21% 19.31% 19.11% 16.49% 14.78% -
ROE 8.62% 7.51% 25.02% 18.82% 0.16% 15.25% 17.42% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 404.88 236.11 731.21 359.93 2.99 305.50 241.66 41.01%
EPS 31.71 28.82 93.08 56.45 0.49 45.76 34.84 -6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.84 3.72 3.00 3.00 3.00 2.00 50.10%
Adjusted Per Share Value based on latest NOSH - 224,933
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 105.96 133.25 153.45 166.87 170.16 167.80 151.98 -21.35%
EPS 8.30 16.27 19.53 26.17 27.69 25.13 21.91 -47.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 2.1672 0.7807 1.3909 170.6709 1.6478 1.2578 -16.29%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.29 0.635 0.41 0.50 0.54 0.425 0.55 -
P/RPS 0.07 0.27 0.06 0.14 18.05 0.14 0.23 -54.72%
P/EPS 0.91 2.20 0.44 0.89 110.94 0.93 1.58 -30.75%
EY 109.34 45.39 227.03 112.89 0.90 107.67 63.35 43.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.17 0.11 0.17 0.18 0.14 0.28 -56.58%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 24/02/16 26/11/15 24/08/15 27/05/15 13/02/15 19/11/14 -
Price 0.25 0.46 0.55 0.435 0.59 0.42 0.37 -
P/RPS 0.06 0.19 0.08 0.12 19.73 0.14 0.15 -45.68%
P/EPS 0.79 1.60 0.59 0.77 121.22 0.92 1.06 -17.78%
EY 126.84 62.65 169.24 129.76 0.82 108.96 94.17 21.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.12 0.15 0.15 0.20 0.14 0.19 -48.57%

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