[XINQUAN] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -979.12%
YoY- -378.77%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 273,076 346,697 430,618 514,068 646,487 744,479 809,606 -51.38%
PBT -372,307 -345,871 -331,882 69,077 145,144 171,748 203,340 -
Tax -4,705 -11,240 -14,089 -18,302 -31,088 -36,195 -47,000 -78.28%
NP -377,012 -357,111 -345,971 50,775 114,056 135,553 156,340 -
-
NP to SH -385,601 -356,078 -353,943 40,261 78,913 94,773 126,966 -
-
Tax Rate - - - 26.50% 21.42% 21.07% 23.11% -
Total Cost 650,088 703,808 776,589 463,293 532,431 608,926 653,266 -0.32%
-
Net Worth 921,821 892,711 870,603 467,237 1,051,439 378,749 674,799 22.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 921,821 892,711 870,603 467,237 1,051,439 378,749 674,799 22.99%
NOSH 485,169 485,169 375,260 126,966 273,812 101,814 224,933 66.55%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -138.06% -103.00% -80.34% 9.88% 17.64% 18.21% 19.31% -
ROE -41.83% -39.89% -40.65% 8.62% 7.51% 25.02% 18.82% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 56.28 71.46 114.75 404.88 236.11 731.21 359.93 -70.81%
EPS -79.48 -73.39 -94.32 31.71 28.82 93.08 56.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 2.32 3.68 3.84 3.72 3.00 -26.14%
Adjusted Per Share Value based on latest NOSH - 375,260
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 56.28 71.46 88.76 105.96 133.25 153.45 166.87 -51.38%
EPS -79.48 -73.39 -72.95 8.30 16.27 19.53 26.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 1.7944 0.963 2.1672 0.7807 1.3909 22.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.085 0.085 0.225 0.29 0.635 0.41 0.50 -
P/RPS 0.15 0.12 0.20 0.07 0.27 0.06 0.14 4.68%
P/EPS -0.11 -0.12 -0.24 0.91 2.20 0.44 0.89 -
EY -935.03 -863.44 -419.20 109.34 45.39 227.03 112.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 0.10 0.08 0.17 0.11 0.17 -61.71%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 30/08/16 31/05/16 24/02/16 26/11/15 24/08/15 -
Price 0.085 0.09 0.16 0.25 0.46 0.55 0.435 -
P/RPS 0.15 0.13 0.14 0.06 0.19 0.08 0.12 15.96%
P/EPS -0.11 -0.12 -0.17 0.79 1.60 0.59 0.77 -
EY -935.03 -815.47 -589.50 126.84 62.65 169.24 129.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 0.07 0.07 0.12 0.15 0.15 -58.40%

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