[XINQUAN] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -16.73%
YoY- -35.29%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 346,697 430,618 514,068 646,487 744,479 809,606 825,572 -43.83%
PBT -345,871 -331,882 69,077 145,144 171,748 203,340 207,250 -
Tax -11,240 -14,089 -18,302 -31,088 -36,195 -47,000 -49,490 -62.67%
NP -357,111 -345,971 50,775 114,056 135,553 156,340 157,760 -
-
NP to SH -356,078 -353,943 40,261 78,913 94,773 126,966 134,345 -
-
Tax Rate - - 26.50% 21.42% 21.07% 23.11% 23.88% -
Total Cost 703,808 776,589 463,293 532,431 608,926 653,266 667,812 3.55%
-
Net Worth 892,711 870,603 467,237 1,051,439 378,749 674,799 82,804,285 -95.07%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 892,711 870,603 467,237 1,051,439 378,749 674,799 82,804,285 -95.07%
NOSH 485,169 375,260 126,966 273,812 101,814 224,933 27,601,428 -93.18%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -103.00% -80.34% 9.88% 17.64% 18.21% 19.31% 19.11% -
ROE -39.89% -40.65% 8.62% 7.51% 25.02% 18.82% 0.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 71.46 114.75 404.88 236.11 731.21 359.93 2.99 724.93%
EPS -73.39 -94.32 31.71 28.82 93.08 56.45 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 2.32 3.68 3.84 3.72 3.00 3.00 -27.74%
Adjusted Per Share Value based on latest NOSH - 273,812
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 71.46 88.76 105.96 133.25 153.45 166.87 170.16 -43.83%
EPS -73.39 -72.95 8.30 16.27 19.53 26.17 27.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.7944 0.963 2.1672 0.7807 1.3909 170.6709 -95.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.085 0.225 0.29 0.635 0.41 0.50 0.54 -
P/RPS 0.12 0.20 0.07 0.27 0.06 0.14 18.05 -96.43%
P/EPS -0.12 -0.24 0.91 2.20 0.44 0.89 110.94 -
EY -863.44 -419.20 109.34 45.39 227.03 112.89 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.10 0.08 0.17 0.11 0.17 0.18 -57.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 30/08/16 31/05/16 24/02/16 26/11/15 24/08/15 27/05/15 -
Price 0.09 0.16 0.25 0.46 0.55 0.435 0.59 -
P/RPS 0.13 0.14 0.06 0.19 0.08 0.12 19.73 -96.45%
P/EPS -0.12 -0.17 0.79 1.60 0.59 0.77 121.22 -
EY -815.47 -589.50 126.84 62.65 169.24 129.76 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.07 0.07 0.12 0.15 0.15 0.20 -60.21%

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