[XINQUAN] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 76.96%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 337,996 627,121 499,813 671,649 653,964 537,064 466,978 -5.24%
PBT 50,296 182,277 114,042 141,670 131,319 106,329 102,499 -11.17%
Tax -13,145 -41,193 -29,156 -34,190 -26,757 -26,507 -18,411 -5.45%
NP 37,151 141,084 84,886 107,480 104,562 79,822 84,088 -12.71%
-
NP to SH 31,736 116,512 81,322 128,249 104,562 79,822 84,182 -14.99%
-
Tax Rate 26.14% 22.60% 25.57% 24.13% 20.38% 24.93% 17.96% -
Total Cost 300,845 486,037 414,927 564,169 549,402 457,242 382,890 -3.93%
-
Net Worth 1,061,713 83,705,527 592,838 609,650 575,348 303,552 324,702 21.80%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 7,516 -
Div Payout % - - - - - - 8.93% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,061,713 83,705,527 592,838 609,650 575,348 303,552 324,702 21.80%
NOSH 288,509 27,901,842 296,419 304,825 309,327 303,552 300,650 -0.68%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.99% 22.50% 16.98% 16.00% 15.99% 14.86% 18.01% -
ROE 2.99% 0.14% 13.72% 21.04% 18.17% 26.30% 25.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 117.15 2.25 168.62 220.34 211.41 176.93 155.32 -4.58%
EPS 11.00 42.00 0.28 35.00 34.00 26.00 28.00 -14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 3.68 3.00 2.00 2.00 1.86 1.00 1.08 22.64%
Adjusted Per Share Value based on latest NOSH - 302,312
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 69.67 129.26 103.02 138.44 134.79 110.70 96.25 -5.23%
EPS 6.54 24.01 16.76 26.43 21.55 16.45 17.35 -14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
NAPS 2.1883 172.5285 1.2219 1.2566 1.1859 0.6257 0.6693 21.80%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.29 0.54 1.00 0.91 0.92 1.20 1.23 -
P/RPS 0.25 24.03 0.59 0.41 0.44 0.68 0.79 -17.43%
P/EPS 2.64 129.32 3.65 2.16 2.72 4.56 4.39 -8.11%
EY 37.93 0.77 27.43 46.23 36.74 21.91 22.76 8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 0.08 0.18 0.50 0.46 0.49 1.20 1.14 -35.75%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 26/05/14 20/05/13 17/05/12 18/05/11 17/05/10 -
Price 0.25 0.59 0.945 0.95 0.86 1.16 1.16 -
P/RPS 0.21 26.25 0.56 0.43 0.41 0.66 0.75 -19.10%
P/EPS 2.27 141.29 3.44 2.26 2.54 4.41 4.14 -9.52%
EY 44.00 0.71 29.03 44.29 39.31 22.67 24.14 10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
P/NAPS 0.07 0.20 0.47 0.48 0.46 1.16 1.07 -36.49%

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