[XINQUAN] YoY TTM Result on 30-Jun-2016 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -979.12%
YoY- -378.77%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 430,618 809,606 673,622 842,839 846,736 744,617 588,102 -5.05%
PBT -331,882 203,340 132,604 167,013 165,989 154,870 124,657 -
Tax -14,089 -47,000 -35,965 -42,227 -35,668 -29,424 -23,778 -8.34%
NP -345,971 156,340 96,639 124,786 130,321 125,446 100,879 -
-
NP to SH -353,943 126,966 94,953 142,224 129,844 125,446 100,879 -
-
Tax Rate - 23.11% 27.12% 25.28% 21.49% 19.00% 19.07% -
Total Cost 776,589 653,266 576,983 718,053 716,415 619,171 487,223 8.07%
-
Net Worth 870,603 674,799 918,588 647,428 563,485 437,188 307,014 18.95%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 5,948 7,675 -
Div Payout % - - - - - 4.74% 7.61% -
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 870,603 674,799 918,588 647,428 563,485 437,188 307,014 18.95%
NOSH 375,260 224,933 347,950 262,116 286,033 297,407 307,014 3.39%
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 -80.34% 19.31% 14.35% 14.81% 15.39% 16.85% 17.15% -
ROE -40.65% 18.82% 10.34% 21.97% 23.04% 28.69% 32.86% -
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 114.75 359.93 193.60 321.55 296.03 250.37 191.56 -8.17%
EPS -94.32 56.45 27.29 54.26 45.39 42.18 32.86 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.50 -
NAPS 2.32 3.00 2.64 2.47 1.97 1.47 1.00 15.04%
Adjusted Per Share Value based on latest NOSH - 375,260
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 88.76 166.87 138.84 173.72 174.52 153.48 121.22 -5.05%
EPS -72.95 26.17 19.57 29.31 26.76 25.86 20.79 -
DPS 0.00 0.00 0.00 0.00 0.00 1.23 1.58 -
NAPS 1.7944 1.3909 1.8933 1.3344 1.1614 0.9011 0.6328 18.95%
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 0.14 0.41 0.29 0.30 0.45 0.69 -18.63%
P/EPS -0.24 0.89 2.93 1.70 1.96 2.66 4.05 -
EY -419.20 112.89 34.11 58.66 51.01 37.66 24.71 -
DY 0.00 0.00 0.00 0.00 0.00 1.79 1.88 -
P/NAPS 0.10 0.17 0.30 0.37 0.45 0.76 1.33 -35.00%
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 0.12 0.33 0.29 0.29 0.39 0.99 -27.79%
P/EPS -0.17 0.77 2.31 1.70 1.89 2.32 5.78 -
EY -589.50 129.76 43.32 58.98 52.78 43.04 17.29 -
DY 0.00 0.00 0.00 0.00 0.00 2.04 1.32 -
P/NAPS 0.07 0.15 0.24 0.37 0.44 0.67 1.90 -42.28%

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