[XINQUAN] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -0.78%
YoY- -33.24%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 825,572 814,099 737,384 673,622 673,349 727,678 763,662 5.33%
PBT 207,250 179,553 148,937 132,604 139,517 147,085 159,057 19.31%
Tax -49,490 -45,289 -39,960 -35,965 -36,611 -43,377 -42,991 9.84%
NP 157,760 134,264 108,977 96,639 102,906 103,708 116,066 22.72%
-
NP to SH 134,345 121,947 106,312 94,953 95,696 116,508 130,139 2.14%
-
Tax Rate 23.88% 25.22% 26.83% 27.12% 26.24% 29.49% 27.03% -
Total Cost 667,812 679,835 628,407 576,983 570,443 623,970 647,596 2.07%
-
Net Worth 82,804,285 799,449 610,254 918,588 633,066 870,639 745,277 2217.76%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 82,804,285 799,449 610,254 918,588 633,066 870,639 745,277 2217.76%
NOSH 27,601,428 266,483 305,127 347,950 316,533 310,942 279,130 2044.36%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.11% 16.49% 14.78% 14.35% 15.28% 14.25% 15.20% -
ROE 0.16% 15.25% 17.42% 10.34% 15.12% 13.38% 17.46% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.99 305.50 241.66 193.60 212.73 234.02 273.59 -95.08%
EPS 0.49 45.76 34.84 27.29 30.23 37.47 46.62 -95.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 2.00 2.64 2.00 2.80 2.67 8.08%
Adjusted Per Share Value based on latest NOSH - 347,950
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 170.16 167.80 151.98 138.84 138.79 149.98 157.40 5.33%
EPS 27.69 25.13 21.91 19.57 19.72 24.01 26.82 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 170.6709 1.6478 1.2578 1.8933 1.3048 1.7945 1.5361 2217.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.54 0.425 0.55 0.80 1.00 0.94 0.91 -
P/RPS 18.05 0.14 0.23 0.41 0.47 0.40 0.33 1344.44%
P/EPS 110.94 0.93 1.58 2.93 3.31 2.51 1.95 1382.87%
EY 0.90 107.67 63.35 34.11 30.23 39.86 51.23 -93.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.28 0.30 0.50 0.34 0.34 -34.58%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 13/02/15 19/11/14 26/08/14 26/05/14 27/02/14 21/11/13 -
Price 0.59 0.42 0.37 0.63 0.945 1.09 0.88 -
P/RPS 19.73 0.14 0.15 0.33 0.44 0.47 0.32 1464.61%
P/EPS 121.22 0.92 1.06 2.31 3.13 2.91 1.89 1506.35%
EY 0.82 108.96 94.17 43.32 31.99 34.38 52.98 -93.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.19 0.24 0.47 0.39 0.33 -28.40%

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