[XINQUAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -26.54%
YoY- -30.09%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 688,441 666,417 614,636 553,168 845,145 895,532 808,242 -10.16%
PBT 135,764 152,056 145,562 164,988 176,998 188,893 176,854 -16.20%
Tax -36,851 -38,874 -35,764 -39,084 -41,175 -45,586 -31,904 10.11%
NP 98,913 113,181 109,798 125,904 135,823 143,306 144,950 -22.54%
-
NP to SH 97,025 108,429 100,366 112,304 152,868 170,998 144,950 -23.53%
-
Tax Rate 27.14% 25.57% 24.57% 23.69% 23.26% 24.13% 18.04% -
Total Cost 589,528 553,236 504,838 427,264 709,322 752,225 663,292 -7.57%
-
Net Worth 968,523 592,838 781,199 745,277 871,065 609,650 655,294 29.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 968,523 592,838 781,199 745,277 871,065 609,650 655,294 29.84%
NOSH 310,424 296,419 279,000 279,130 345,660 304,825 294,833 3.50%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.37% 16.98% 17.86% 22.76% 16.07% 16.00% 17.93% -
ROE 10.02% 18.29% 12.85% 15.07% 17.55% 28.05% 22.12% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 221.77 224.82 220.30 198.18 244.50 293.79 267.65 -11.81%
EPS 32.00 0.37 36.00 40.00 44.00 46.67 48.00 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 2.00 2.80 2.67 2.52 2.00 2.17 27.47%
Adjusted Per Share Value based on latest NOSH - 279,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 141.90 137.36 126.68 114.02 174.20 184.58 166.59 -10.16%
EPS 20.00 22.35 20.69 23.15 31.51 35.25 29.88 -23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9963 1.2219 1.6102 1.5361 1.7954 1.2566 1.3507 29.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.80 1.00 0.94 0.91 0.925 0.91 0.76 -
P/RPS 0.36 0.44 0.43 0.46 0.38 0.31 0.28 18.29%
P/EPS 2.56 2.73 2.61 2.26 2.09 1.62 1.58 38.07%
EY 39.07 36.58 38.27 44.21 47.81 61.65 63.16 -27.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.50 0.34 0.34 0.37 0.46 0.35 -18.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 27/02/14 21/11/13 26/08/13 20/05/13 26/02/13 -
Price 0.63 0.945 1.09 0.88 0.92 0.95 0.77 -
P/RPS 0.28 0.42 0.49 0.44 0.38 0.32 0.29 -2.31%
P/EPS 2.02 2.58 3.03 2.19 2.08 1.69 1.60 16.86%
EY 49.61 38.71 33.00 45.72 48.07 59.05 62.34 -14.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.47 0.39 0.33 0.37 0.48 0.35 -31.20%

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