[XINQUAN] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 202.01%
YoY- -42.42%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 53,006 82,761 64,941 145,989 134,774 166,211 197,360 -58.27%
PBT 11,999 -384,218 -8,672 35,020 25,579 16,741 67,395 -68.25%
Tax -112 -616 -2,304 -8,208 -2,915 -4,829 -15,090 -96.16%
NP 11,887 -384,834 -10,976 26,812 22,664 11,912 52,305 -62.65%
-
NP to SH 5,107 -386,518 3,809 21,524 7,127 7,686 42,461 -75.53%
-
Tax Rate 0.93% - - 23.44% 11.40% 28.85% 22.39% -
Total Cost 41,119 467,595 75,917 119,177 112,110 154,299 145,055 -56.74%
-
Net Worth 892,711 870,603 467,237 1,051,439 378,749 674,799 82,804,285 -95.07%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 892,711 870,603 467,237 1,051,439 378,749 674,799 82,804,285 -95.07%
NOSH 485,169 375,260 126,966 273,812 101,814 224,933 27,601,428 -93.18%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.43% -464.99% -16.90% 18.37% 16.82% 7.17% 26.50% -
ROE 0.57% -44.40% 0.82% 2.05% 1.88% 1.14% 0.05% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.93 22.05 51.15 53.32 132.37 73.89 0.72 510.06%
EPS 2.00 -103.00 -3.00 8.00 7.00 4.00 15.00 -73.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 2.32 3.68 3.84 3.72 3.00 3.00 -27.74%
Adjusted Per Share Value based on latest NOSH - 273,812
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.93 17.06 13.39 30.09 27.78 34.26 40.68 -58.26%
EPS 2.00 -79.67 0.79 4.44 1.47 1.58 8.75 -62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.7944 0.963 2.1672 0.7807 1.3909 170.6709 -95.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.085 0.225 0.29 0.635 0.41 0.50 0.54 -
P/RPS 0.78 1.02 0.57 1.19 0.31 0.68 75.52 -95.21%
P/EPS 8.08 -0.22 9.67 8.08 5.86 14.63 351.02 -91.85%
EY 12.38 -457.78 10.34 12.38 17.07 6.83 0.28 1141.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.10 0.08 0.17 0.11 0.17 0.18 -57.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 30/08/16 31/05/16 24/02/16 26/11/15 24/08/15 27/05/15 -
Price 0.09 0.16 0.25 0.46 0.55 0.435 0.59 -
P/RPS 0.82 0.73 0.49 0.86 0.42 0.59 82.51 -95.33%
P/EPS 8.55 -0.16 8.33 5.85 7.86 12.73 383.52 -92.02%
EY 11.70 -643.75 12.00 17.09 12.73 7.86 0.26 1156.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.07 0.07 0.12 0.15 0.15 0.20 -60.21%

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