[XINQUAN] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -22.54%
YoY- -38.53%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 72,368 145,989 243,981 167,266 203,250 224,310 198,748 -15.48%
PBT 8,584 35,020 61,624 31,008 42,980 47,432 35,807 -21.16%
Tax -1,673 -8,208 -13,315 -7,986 -7,600 -7,911 -12,864 -28.79%
NP 6,911 26,812 48,309 23,022 35,380 39,521 22,943 -18.11%
-
NP to SH -7,999 21,524 37,384 21,749 35,380 39,044 22,943 -
-
Tax Rate 19.49% 23.44% 21.61% 25.75% 17.68% 16.68% 35.93% -
Total Cost 65,457 119,177 195,672 144,244 167,870 184,789 175,805 -15.16%
-
Net Worth 921,821 1,051,439 799,449 870,639 639,788 302,720 386,007 15.59%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 921,821 1,051,439 799,449 870,639 639,788 302,720 386,007 15.59%
NOSH 485,169 273,812 266,483 310,942 294,833 302,720 303,942 8.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.55% 18.37% 19.80% 13.76% 17.41% 17.62% 11.54% -
ROE -0.87% 2.05% 4.68% 2.50% 5.53% 12.90% 5.94% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.92 53.32 91.56 53.79 68.94 74.10 65.39 -21.81%
EPS 1.00 8.00 14.00 7.00 12.00 13.00 7.00 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 3.84 3.00 2.80 2.17 1.00 1.27 6.93%
Adjusted Per Share Value based on latest NOSH - 310,942
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.92 30.09 50.29 34.48 41.89 46.23 40.96 -15.47%
EPS 1.00 4.44 7.71 4.48 7.29 8.05 4.73 -22.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.1672 1.6478 1.7945 1.3187 0.6239 0.7956 15.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.085 0.635 0.425 0.94 0.76 0.74 1.48 -
P/RPS 0.57 1.19 0.46 1.75 1.10 1.00 2.26 -20.49%
P/EPS -5.16 8.08 3.03 13.44 6.33 5.74 19.61 -
EY -19.40 12.38 33.01 7.44 15.79 17.43 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.17 0.14 0.34 0.35 0.74 1.17 -43.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 13/02/15 27/02/14 26/02/13 22/02/12 18/02/11 -
Price 0.085 0.46 0.42 1.09 0.77 0.96 1.40 -
P/RPS 0.57 0.86 0.46 2.03 1.12 1.30 2.14 -19.77%
P/EPS -5.16 5.85 2.99 15.58 6.42 7.44 18.55 -
EY -19.40 17.09 33.40 6.42 15.58 13.44 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.12 0.14 0.39 0.35 0.96 1.10 -42.41%

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