[XINQUAN] YoY Annualized Quarter 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- 62.58%
YoY- 40.46%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 212,024 539,096 808,216 553,168 869,876 829,860 640,148 -16.80%
PBT 47,996 102,316 230,320 164,988 196,812 173,624 126,544 -14.90%
Tax -448 -11,660 -55,064 -39,084 -36,028 -36,944 -23,160 -48.15%
NP 47,548 90,656 175,256 125,904 160,784 136,680 103,384 -12.13%
-
NP to SH 20,428 28,508 157,740 112,304 160,644 136,680 103,384 -23.66%
-
Tax Rate 0.93% 11.40% 23.91% 23.69% 18.31% 21.28% 18.30% -
Total Cost 164,476 448,440 632,960 427,264 709,092 693,180 536,764 -17.87%
-
Net Worth 892,711 378,749 610,254 745,277 613,100 539,509 381,228 15.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 892,711 378,749 610,254 745,277 613,100 539,509 381,228 15.22%
NOSH 485,169 101,814 305,127 279,130 306,550 319,236 323,075 7.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.43% 16.82% 21.68% 22.76% 18.48% 16.47% 16.15% -
ROE 2.29% 7.53% 25.85% 15.07% 26.20% 25.33% 27.12% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.70 529.49 264.88 198.18 283.76 259.95 198.14 -22.25%
EPS 8.00 28.00 52.00 40.00 52.00 44.00 32.00 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 3.72 2.00 2.67 2.00 1.69 1.18 7.67%
Adjusted Per Share Value based on latest NOSH - 305,127
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.70 111.12 166.58 114.02 179.29 171.05 131.94 -16.80%
EPS 8.00 5.88 32.51 23.15 33.11 28.17 21.31 -15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 0.7807 1.2578 1.5361 1.2637 1.112 0.7858 15.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.085 0.41 0.55 0.91 0.74 0.90 1.65 -
P/RPS 0.19 0.08 0.21 0.46 0.26 0.35 0.83 -21.76%
P/EPS 2.02 1.46 1.06 2.26 1.41 2.10 5.16 -14.45%
EY 49.54 68.29 93.99 44.21 70.82 47.57 19.39 16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.11 0.28 0.34 0.37 0.53 1.40 -42.58%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 26/11/15 19/11/14 21/11/13 16/11/12 18/11/11 18/11/10 -
Price 0.09 0.55 0.37 0.88 0.74 0.94 1.60 -
P/RPS 0.21 0.10 0.14 0.44 0.26 0.36 0.81 -20.13%
P/EPS 2.14 1.96 0.72 2.19 1.41 2.20 5.00 -13.17%
EY 46.78 50.91 139.72 45.72 70.82 45.55 20.00 15.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.15 0.19 0.33 0.37 0.56 1.36 -42.30%

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