[XINQUAN] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -68.93%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,761 166,211 182,177 181,904 192,898 196,081 135,695 -7.90%
PBT -384,218 16,741 20,651 27,564 26,488 46,362 27,214 -
Tax -616 -4,829 -7,319 -7,965 -9,502 -2,304 -7,874 -34.57%
NP -384,834 11,912 13,332 19,599 16,986 44,058 19,340 -
-
NP to SH -386,518 7,686 15,065 15,808 16,986 44,058 19,340 -
-
Tax Rate - 28.85% 35.44% 28.90% 35.87% 4.97% 28.93% -
Total Cost 467,595 154,299 168,845 162,305 175,912 152,023 116,355 26.06%
-
Net Worth 870,603 674,799 918,588 647,428 563,485 437,188 307,014 18.95%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 5,948 7,675 -
Div Payout % - - - - - 13.50% 39.69% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 870,603 674,799 918,588 647,428 563,485 437,188 307,014 18.95%
NOSH 375,260 224,933 347,950 262,116 286,033 297,407 307,014 3.39%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -464.99% 7.17% 7.32% 10.77% 8.81% 22.47% 14.25% -
ROE -44.40% 1.14% 1.64% 2.44% 3.01% 10.08% 6.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.05 73.89 52.36 69.40 67.44 65.93 44.20 -10.93%
EPS -103.00 4.00 4.00 6.00 6.00 14.00 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.50 -
NAPS 2.32 3.00 2.64 2.47 1.97 1.47 1.00 15.04%
Adjusted Per Share Value based on latest NOSH - 262,116
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.06 34.26 37.55 37.49 39.76 40.41 27.97 -7.90%
EPS -79.67 1.58 3.11 3.26 3.50 9.08 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 1.23 1.58 -
NAPS 1.7944 1.3909 1.8933 1.3344 1.1614 0.9011 0.6328 18.95%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.225 0.50 0.80 0.925 0.89 1.12 1.33 -
P/RPS 1.02 0.68 1.53 1.33 1.32 1.70 3.01 -16.48%
P/EPS -0.22 14.63 18.48 15.34 14.99 7.56 21.11 -
EY -457.78 6.83 5.41 6.52 6.67 13.23 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 1.79 1.88 -
P/NAPS 0.10 0.17 0.30 0.37 0.45 0.76 1.33 -35.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 24/08/15 26/08/14 26/08/13 27/08/12 26/08/11 16/08/10 -
Price 0.16 0.435 0.63 0.92 0.86 0.98 1.90 -
P/RPS 0.73 0.59 1.20 1.33 1.28 1.49 4.30 -25.56%
P/EPS -0.16 12.73 14.55 15.25 14.48 6.62 30.16 -
EY -643.75 7.86 6.87 6.56 6.91 15.12 3.32 -
DY 0.00 0.00 0.00 0.00 0.00 2.04 1.32 -
P/NAPS 0.07 0.15 0.24 0.37 0.44 0.67 1.90 -42.28%

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