[XINQUAN] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 11.96%
YoY- -18.31%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 809,606 825,572 814,099 737,384 673,622 673,349 727,678 7.39%
PBT 203,340 207,250 179,553 148,937 132,604 139,517 147,085 24.17%
Tax -47,000 -49,490 -45,289 -39,960 -35,965 -36,611 -43,377 5.50%
NP 156,340 157,760 134,264 108,977 96,639 102,906 103,708 31.57%
-
NP to SH 126,966 134,345 121,947 106,312 94,953 95,696 116,508 5.91%
-
Tax Rate 23.11% 23.88% 25.22% 26.83% 27.12% 26.24% 29.49% -
Total Cost 653,266 667,812 679,835 628,407 576,983 570,443 623,970 3.11%
-
Net Worth 674,799 82,804,285 799,449 610,254 918,588 633,066 870,639 -15.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 674,799 82,804,285 799,449 610,254 918,588 633,066 870,639 -15.66%
NOSH 224,933 27,601,428 266,483 305,127 347,950 316,533 310,942 -19.46%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.31% 19.11% 16.49% 14.78% 14.35% 15.28% 14.25% -
ROE 18.82% 0.16% 15.25% 17.42% 10.34% 15.12% 13.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 359.93 2.99 305.50 241.66 193.60 212.73 234.02 33.34%
EPS 56.45 0.49 45.76 34.84 27.29 30.23 37.47 31.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.00 2.00 2.64 2.00 2.80 4.72%
Adjusted Per Share Value based on latest NOSH - 305,127
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 166.87 170.16 167.80 151.98 138.84 138.79 149.98 7.39%
EPS 26.17 27.69 25.13 21.91 19.57 19.72 24.01 5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3909 170.6709 1.6478 1.2578 1.8933 1.3048 1.7945 -15.66%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.50 0.54 0.425 0.55 0.80 1.00 0.94 -
P/RPS 0.14 18.05 0.14 0.23 0.41 0.47 0.40 -50.43%
P/EPS 0.89 110.94 0.93 1.58 2.93 3.31 2.51 -49.99%
EY 112.89 0.90 107.67 63.35 34.11 30.23 39.86 100.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.14 0.28 0.30 0.50 0.34 -37.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 13/02/15 19/11/14 26/08/14 26/05/14 27/02/14 -
Price 0.435 0.59 0.42 0.37 0.63 0.945 1.09 -
P/RPS 0.12 19.73 0.14 0.15 0.33 0.44 0.47 -59.85%
P/EPS 0.77 121.22 0.92 1.06 2.31 3.13 2.91 -58.88%
EY 129.76 0.82 108.96 94.17 43.32 31.99 34.38 143.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.20 0.14 0.19 0.24 0.47 0.39 -47.20%

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