[XIN] QoQ Quarter Result on 30-Sep-2022 [#2]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -59.91%
YoY- -3942.65%
Quarter Report
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 21,097 -3,478 7,113 4,997 13,846 14,844 6,526 119.10%
PBT 2,053 -4,113 -3,791 -3,785 -2,513 7,315 975 64.50%
Tax -640 72 -223 -56 -36 -988 -9 1629.88%
NP 1,413 -4,041 -4,014 -3,841 -2,549 6,327 966 28.94%
-
NP to SH 1,551 -6,975 -3,539 -2,613 -1,634 5,421 996 34.45%
-
Tax Rate 31.17% - - - - 13.51% 0.92% -
Total Cost 19,684 563 11,127 8,838 16,395 8,517 5,560 132.82%
-
Net Worth 191,411 217,513 223,834 185,286 207,358 132,028 116,955 39.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 191,411 217,513 223,834 185,286 207,358 132,028 116,955 39.00%
NOSH 435,027 435,027 435,027 418,627 328,020 322,020 322,020 22.27%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.70% 0.00% -56.43% -76.87% -18.41% 42.62% 14.80% -
ROE 0.81% -3.21% -1.58% -1.41% -0.79% 4.11% 0.85% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.85 0.00 1.68 1.48 4.27 4.61 2.18 70.67%
EPS 0.36 -1.60 -0.84 -0.78 -0.50 1.68 0.33 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.53 0.55 0.64 0.41 0.39 8.39%
Adjusted Per Share Value based on latest NOSH - 418,627
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.41 0.00 1.49 1.04 2.89 3.10 1.36 119.55%
EPS 0.32 -1.46 -0.74 -0.55 -0.34 1.13 0.21 32.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3997 0.4542 0.4674 0.3869 0.433 0.2757 0.2442 39.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.21 0.31 0.31 0.23 0.91 0.80 0.66 -
P/RPS 4.33 0.00 18.41 15.51 21.29 17.35 30.33 -72.78%
P/EPS 58.90 -19.33 -36.99 -29.65 -180.44 47.52 198.72 -55.64%
EY 1.70 -5.17 -2.70 -3.37 -0.55 2.10 0.50 126.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.58 0.42 1.42 1.95 1.69 -56.89%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 31/05/23 23/02/23 22/11/22 29/08/22 31/05/22 21/02/22 -
Price 0.195 0.20 0.30 0.275 0.805 0.905 0.65 -
P/RPS 4.02 0.00 17.81 18.54 18.84 19.63 29.87 -73.83%
P/EPS 54.69 -12.47 -35.80 -35.45 -159.62 53.76 195.71 -57.35%
EY 1.83 -8.02 -2.79 -2.82 -0.63 1.86 0.51 134.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.57 0.50 1.26 2.21 1.67 -59.00%

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