[XINQUAN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -171.31%
YoY- -112.74%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 124,029 53,006 437,670 337,996 279,438 134,774 824,714 -71.55%
PBT 20,279 11,999 -331,403 50,296 60,349 25,579 207,900 -78.66%
Tax -2,403 -112 -14,418 -13,145 -11,094 -2,915 -48,084 -86.30%
NP 17,876 11,887 -345,821 37,151 49,255 22,664 159,816 -76.63%
-
NP to SH -3,642 5,107 -353,191 31,736 28,582 7,127 130,978 -
-
Tax Rate 11.85% 0.93% - 26.14% 18.38% 11.40% 23.13% -
Total Cost 106,153 41,119 783,491 300,845 230,183 112,110 664,898 -70.40%
-
Net Worth 921,821 892,711 881,078 1,061,713 744,601 378,749 926,748 -0.35%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 5,435 -
Div Payout % - - - - - - 4.15% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 921,821 892,711 881,078 1,061,713 744,601 378,749 926,748 -0.35%
NOSH 485,169 485,169 379,775 288,509 193,906 101,814 271,773 46.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.41% 22.43% -79.01% 10.99% 17.63% 16.82% 19.38% -
ROE -0.40% 0.57% -40.09% 2.99% 3.84% 1.88% 14.13% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.56 10.93 115.24 117.15 144.11 132.37 303.46 -80.64%
EPS 4.00 2.00 -93.00 11.00 15.00 7.00 47.00 -80.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.90 1.84 2.32 3.68 3.84 3.72 3.41 -32.16%
Adjusted Per Share Value based on latest NOSH - 485,169
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.56 10.93 90.21 69.67 57.60 27.78 169.98 -71.55%
EPS 4.00 2.00 -72.80 6.54 5.89 1.47 27.00 -71.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
NAPS 1.90 1.84 1.816 2.1883 1.5347 0.7807 1.9102 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.085 0.085 0.225 0.29 0.635 0.41 0.50 -
P/RPS 0.33 0.78 0.20 0.25 0.44 0.31 0.16 61.67%
P/EPS -11.32 8.08 -0.24 2.64 4.31 5.86 1.04 -
EY -8.83 12.38 -413.33 37.93 23.21 17.07 96.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.04 0.05 0.10 0.08 0.17 0.11 0.15 -58.40%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 30/08/16 31/05/16 24/02/16 26/11/15 24/08/15 -
Price 0.085 0.09 0.16 0.25 0.46 0.55 0.435 -
P/RPS 0.33 0.82 0.14 0.21 0.32 0.42 0.14 76.65%
P/EPS -11.32 8.55 -0.17 2.27 3.12 7.86 0.90 -
EY -8.83 11.70 -581.25 44.00 32.04 12.73 110.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.60 -
P/NAPS 0.04 0.05 0.07 0.07 0.12 0.15 0.13 -54.26%

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