[XINQUAN] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
YoY- -36.53%
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 437,670 824,714 688,441 845,145 868,657 748,207 576,678 -4.48%
PBT -331,403 207,900 135,764 176,998 162,183 155,673 127,194 -
Tax -14,418 -48,084 -36,851 -41,175 -37,150 -29,555 -25,741 -9.20%
NP -345,821 159,816 98,913 135,823 125,033 126,118 101,453 -
-
NP to SH -353,191 130,978 97,025 152,868 125,033 126,118 101,453 -
-
Tax Rate - 23.13% 27.14% 23.26% 22.91% 18.99% 20.24% -
Total Cost 783,491 664,898 589,528 709,322 743,624 622,089 475,225 8.68%
-
Net Worth 881,078 926,748 968,523 871,065 619,677 491,829 344,530 16.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 5,435 - - - - 15,519 -
Div Payout % - 4.15% - - - - 15.30% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 881,078 926,748 968,523 871,065 619,677 491,829 344,530 16.92%
NOSH 379,775 271,773 310,424 345,660 305,260 311,284 310,388 3.41%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -79.01% 19.38% 14.37% 16.07% 14.39% 16.86% 17.59% -
ROE -40.09% 14.13% 10.02% 17.55% 20.18% 25.64% 29.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 115.24 303.46 221.77 244.50 284.56 240.36 185.79 -7.64%
EPS -93.00 47.00 32.00 44.00 41.00 41.00 33.00 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.32 3.41 3.12 2.52 2.03 1.58 1.11 13.06%
Adjusted Per Share Value based on latest NOSH - 347,950
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 90.21 169.98 141.90 174.20 179.04 154.22 118.86 -4.48%
EPS -72.80 27.00 20.00 31.51 25.77 25.99 20.91 -
DPS 0.00 1.12 0.00 0.00 0.00 0.00 3.20 -
NAPS 1.816 1.9102 1.9963 1.7954 1.2772 1.0137 0.7101 16.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.225 0.50 0.80 0.925 0.89 1.12 1.33 -
P/RPS 0.20 0.16 0.36 0.38 0.31 0.47 0.72 -19.20%
P/EPS -0.24 1.04 2.56 2.09 2.17 2.76 4.07 -
EY -413.33 96.39 39.07 47.81 46.02 36.17 24.58 -
DY 0.00 4.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 0.10 0.15 0.26 0.37 0.44 0.71 1.20 -33.88%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 24/08/15 26/08/14 26/08/13 27/08/12 26/08/11 16/08/10 -
Price 0.16 0.435 0.63 0.92 0.86 0.98 1.90 -
P/RPS 0.14 0.14 0.28 0.38 0.30 0.41 1.02 -28.15%
P/EPS -0.17 0.90 2.02 2.08 2.10 2.42 5.81 -
EY -581.25 110.79 49.61 48.07 47.63 41.34 17.20 -
DY 0.00 4.60 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.07 0.13 0.20 0.37 0.42 0.62 1.71 -41.26%

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