[XINQUAN] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 10.17%
YoY- 40.39%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 646,487 744,479 809,606 825,572 814,099 737,384 673,622 -2.69%
PBT 145,144 171,748 203,340 207,250 179,553 148,937 132,604 6.19%
Tax -31,088 -36,195 -47,000 -49,490 -45,289 -39,960 -35,965 -9.23%
NP 114,056 135,553 156,340 157,760 134,264 108,977 96,639 11.64%
-
NP to SH 78,913 94,773 126,966 134,345 121,947 106,312 94,953 -11.57%
-
Tax Rate 21.42% 21.07% 23.11% 23.88% 25.22% 26.83% 27.12% -
Total Cost 532,431 608,926 653,266 667,812 679,835 628,407 576,983 -5.20%
-
Net Worth 1,051,439 378,749 674,799 82,804,285 799,449 610,254 918,588 9.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,051,439 378,749 674,799 82,804,285 799,449 610,254 918,588 9.39%
NOSH 273,812 101,814 224,933 27,601,428 266,483 305,127 347,950 -14.72%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.64% 18.21% 19.31% 19.11% 16.49% 14.78% 14.35% -
ROE 7.51% 25.02% 18.82% 0.16% 15.25% 17.42% 10.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 236.11 731.21 359.93 2.99 305.50 241.66 193.60 14.10%
EPS 28.82 93.08 56.45 0.49 45.76 34.84 27.29 3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.72 3.00 3.00 3.00 2.00 2.64 28.28%
Adjusted Per Share Value based on latest NOSH - 27,601,428
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 133.25 153.45 166.87 170.16 167.80 151.98 138.84 -2.69%
EPS 16.27 19.53 26.17 27.69 25.13 21.91 19.57 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1672 0.7807 1.3909 170.6709 1.6478 1.2578 1.8933 9.39%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.635 0.41 0.50 0.54 0.425 0.55 0.80 -
P/RPS 0.27 0.06 0.14 18.05 0.14 0.23 0.41 -24.24%
P/EPS 2.20 0.44 0.89 110.94 0.93 1.58 2.93 -17.34%
EY 45.39 227.03 112.89 0.90 107.67 63.35 34.11 20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.11 0.17 0.18 0.14 0.28 0.30 -31.45%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 24/08/15 27/05/15 13/02/15 19/11/14 26/08/14 -
Price 0.46 0.55 0.435 0.59 0.42 0.37 0.63 -
P/RPS 0.19 0.08 0.12 19.73 0.14 0.15 0.33 -30.72%
P/EPS 1.60 0.59 0.77 121.22 0.92 1.06 2.31 -21.66%
EY 62.65 169.24 129.76 0.82 108.96 94.17 43.32 27.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.15 0.20 0.14 0.19 0.24 -36.92%

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