[XINQUAN] YoY Quarter Result on 31-Mar-2014 [#3]

Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 38.23%
YoY- -40.91%
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 64,941 197,360 185,887 240,216 222,063 181,695 170,170 -14.82%
PBT -8,672 67,395 39,698 47,266 48,663 38,415 38,694 -
Tax -2,304 -15,090 -10,889 -17,655 -9,019 -7,982 -6,487 -15.83%
NP -10,976 52,305 28,809 29,611 39,644 30,433 32,207 -
-
NP to SH 3,809 42,461 30,063 50,875 39,644 30,433 32,743 -30.10%
-
Tax Rate - 22.39% 27.43% 37.35% 18.53% 20.78% 16.76% -
Total Cost 75,917 145,055 157,078 210,605 182,419 151,262 137,963 -9.46%
-
Net Worth 467,237 82,804,285 633,066 604,625 553,722 321,466 353,624 4.74%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 8,185 -
Div Payout % - - - - - - 25.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 467,237 82,804,285 633,066 604,625 553,722 321,466 353,624 4.74%
NOSH 126,966 27,601,428 316,533 302,312 297,700 321,466 327,430 -14.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -16.90% 26.50% 15.50% 12.33% 17.85% 16.75% 18.93% -
ROE 0.82% 0.05% 4.75% 8.41% 7.16% 9.47% 9.26% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 51.15 0.72 58.73 79.46 74.59 56.52 51.97 -0.26%
EPS -3.00 15.00 0.09 10.00 13.00 10.00 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 3.68 3.00 2.00 2.00 1.86 1.00 1.08 22.64%
Adjusted Per Share Value based on latest NOSH - 316,533
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.39 40.68 38.31 49.51 45.77 37.45 35.07 -14.81%
EPS 0.79 8.75 6.20 10.49 8.17 6.27 6.75 -30.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 0.963 170.6709 1.3048 1.2462 1.1413 0.6626 0.7289 4.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.29 0.54 1.00 0.91 0.92 1.20 1.23 -
P/RPS 0.57 75.52 1.70 1.15 1.23 2.12 2.37 -21.12%
P/EPS 9.67 351.02 10.53 5.41 6.91 12.68 12.30 -3.92%
EY 10.34 0.28 9.50 18.49 14.47 7.89 8.13 4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 0.08 0.18 0.50 0.46 0.49 1.20 1.14 -35.75%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 26/05/14 20/05/13 17/05/12 18/05/11 17/05/10 -
Price 0.25 0.59 0.945 0.95 0.86 1.16 1.16 -
P/RPS 0.49 82.51 1.61 1.20 1.15 2.05 2.23 -22.30%
P/EPS 8.33 383.52 9.95 5.65 6.46 12.25 11.60 -5.36%
EY 12.00 0.26 10.05 17.71 15.48 8.16 8.62 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
P/NAPS 0.07 0.20 0.47 0.48 0.46 1.16 1.07 -36.49%

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