[XINQUAN] YoY Quarter Result on 30-Sep-2016 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 101.32%
YoY- -28.34%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
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 53,006 134,774 202,054 138,292 217,469 207,465 160,037 -16.80%
PBT 11,999 25,579 57,580 41,247 49,203 43,406 31,636 -14.90%
Tax -112 -2,915 -13,766 -9,771 -9,007 -9,236 -5,790 -48.15%
NP 11,887 22,664 43,814 31,476 40,196 34,170 25,846 -12.13%
-
NP to SH 5,107 7,127 39,435 28,076 40,161 34,170 25,846 -23.66%
-
Tax Rate 0.93% 11.40% 23.91% 23.69% 18.31% 21.28% 18.30% -
Total Cost 41,119 112,110 158,240 106,816 177,273 173,295 134,191 -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 0.57% 1.88% 6.46% 3.77% 6.55% 6.33% 6.78% -
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 10.93 132.37 66.22 49.54 70.94 64.99 49.54 -22.24%
EPS 2.00 7.00 13.00 10.00 13.00 11.00 8.00 -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 - 485,169
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.93 27.78 41.65 28.50 44.82 42.76 32.99 -16.80%
EPS 2.00 1.47 8.13 5.79 8.28 7.04 5.33 -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 0.78 0.31 0.83 1.84 1.04 1.38 3.33 -21.46%
P/EPS 8.08 5.86 4.26 9.05 5.65 8.41 20.63 -14.45%
EY 12.38 17.07 23.50 11.05 17.70 11.89 4.85 16.88%
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 0.82 0.42 0.56 1.78 1.04 1.45 3.23 -20.40%
P/EPS 8.55 7.86 2.86 8.75 5.65 8.78 20.00 -13.19%
EY 11.70 12.73 34.93 11.43 17.70 11.39 5.00 15.20%
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