[XIN] QoQ Quarter Result on 31-Dec-2007 [#3]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 56.65%
YoY- 2.97%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 25,015 24,492 22,728 27,624 16,775 17,271 14,056 46.70%
PBT -483 1,274 -405 1,670 1,322 1,576 1,615 -
Tax -319 -343 -461 -492 -570 -505 -697 -40.52%
NP -802 931 -866 1,178 752 1,071 918 -
-
NP to SH -802 931 -866 1,178 752 1,071 918 -
-
Tax Rate - 26.92% - 29.46% 43.12% 32.04% 43.16% -
Total Cost 25,817 23,561 23,594 26,446 16,023 16,200 13,138 56.69%
-
Net Worth 113,298 114,780 113,344 113,999 113,437 112,200 110,924 1.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 113,298 114,780 113,344 113,999 113,437 112,200 110,924 1.41%
NOSH 127,301 127,534 127,352 126,666 127,457 127,500 127,499 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.21% 3.80% -3.81% 4.26% 4.48% 6.20% 6.53% -
ROE -0.71% 0.81% -0.76% 1.03% 0.66% 0.95% 0.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.65 19.20 17.85 21.81 13.16 13.55 11.02 46.89%
EPS -0.63 0.73 -0.68 0.93 0.59 0.84 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.89 0.90 0.89 0.88 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.22 5.11 4.75 5.77 3.50 3.61 2.94 46.47%
EPS -0.17 0.19 -0.18 0.25 0.16 0.22 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2366 0.2397 0.2367 0.238 0.2369 0.2343 0.2316 1.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.20 0.32 0.42 0.36 0.37 0.33 -
P/RPS 1.53 1.04 1.79 1.93 2.74 2.73 2.99 -35.94%
P/EPS -47.62 27.40 -47.06 45.16 61.02 44.05 45.83 -
EY -2.10 3.65 -2.13 2.21 1.64 2.27 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.36 0.47 0.40 0.42 0.38 -7.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 22/05/08 28/02/08 27/11/07 23/08/07 29/05/07 -
Price 0.13 0.33 0.31 0.37 0.34 0.42 0.30 -
P/RPS 0.66 1.72 1.74 1.70 2.58 3.10 2.72 -60.99%
P/EPS -20.63 45.21 -45.59 39.78 57.63 50.00 41.67 -
EY -4.85 2.21 -2.19 2.51 1.74 2.00 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.37 0.35 0.41 0.38 0.48 0.34 -41.96%

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