[XIN] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -22.19%
YoY- -547.99%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 67,046 84,388 22,477 34,608 37,686 55,384 30,222 70.01%
PBT 144 8,212 -14,202 -13,452 -12,598 -10,052 9,031 -93.64%
Tax -1,704 -2,560 -242 -420 -184 -144 -997 42.90%
NP -1,560 5,652 -14,444 -13,872 -12,782 -10,196 8,034 -
-
NP to SH -860 6,204 -19,682 -10,381 -8,496 -6,536 7,159 -
-
Tax Rate 1,183.33% 31.17% - - - - 11.04% -
Total Cost 68,606 78,736 36,921 48,480 50,468 65,580 22,188 112.09%
-
Net Worth 191,411 191,411 217,513 223,834 185,286 207,358 132,028 28.06%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 191,411 191,411 217,513 223,834 185,286 207,358 132,028 28.06%
NOSH 435,027 435,027 435,027 435,027 418,627 328,020 322,020 22.18%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -2.33% 6.70% -64.26% -40.08% -33.92% -18.41% 26.58% -
ROE -0.45% 3.24% -9.05% -4.64% -4.59% -3.15% 5.42% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.41 19.40 5.17 8.19 11.19 17.09 9.39 39.08%
EPS -0.20 1.44 -4.52 -2.45 -2.52 -2.00 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.50 0.53 0.55 0.64 0.41 4.81%
Adjusted Per Share Value based on latest NOSH - 435,027
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.00 17.62 4.69 7.23 7.87 11.56 6.31 70.02%
EPS -0.18 1.30 -4.11 -2.17 -1.77 -1.36 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3997 0.3997 0.4542 0.4674 0.3869 0.433 0.2757 28.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.18 0.21 0.31 0.31 0.23 0.91 0.80 -
P/RPS 1.17 1.08 6.00 3.78 2.06 5.32 8.52 -73.35%
P/EPS -91.05 14.73 -6.85 -12.61 -9.12 -45.11 35.99 -
EY -1.10 6.79 -14.59 -7.93 -10.96 -2.22 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.62 0.58 0.42 1.42 1.95 -64.60%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 25/08/23 31/05/23 23/02/23 22/11/22 29/08/22 31/05/22 -
Price 0.19 0.195 0.20 0.30 0.275 0.805 0.905 -
P/RPS 1.23 1.01 3.87 3.66 2.46 4.71 9.64 -74.62%
P/EPS -96.11 13.67 -4.42 -12.20 -10.90 -39.90 40.71 -
EY -1.04 7.31 -22.62 -8.19 -9.17 -2.51 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.40 0.57 0.50 1.26 2.21 -66.38%

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