[XIN] QoQ Quarter Result on 31-Mar-2009 [#4]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -27.45%
YoY- -735.22%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,961 6,326 8,726 4,443 9,781 25,015 24,492 -60.91%
PBT -1,017 720 1,747 -7,239 -5,509 -483 1,274 -
Tax -335 -256 -394 6 -166 -319 -343 -1.55%
NP -1,352 464 1,353 -7,233 -5,675 -802 931 -
-
NP to SH -1,352 464 1,353 -7,233 -5,675 -802 931 -
-
Tax Rate - 35.56% 22.55% - - - 26.92% -
Total Cost 7,313 5,862 7,373 11,676 15,456 25,817 23,561 -54.05%
-
Net Worth 104,874 100,324 101,158 100,246 107,331 113,298 114,780 -5.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 104,874 100,324 101,158 100,246 107,331 113,298 114,780 -5.82%
NOSH 126,355 125,405 126,448 126,894 126,272 127,301 127,534 -0.61%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -22.68% 7.33% 15.51% -162.80% -58.02% -3.21% 3.80% -
ROE -1.29% 0.46% 1.34% -7.22% -5.29% -0.71% 0.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.72 5.04 6.90 3.50 7.75 19.65 19.20 -60.65%
EPS -1.07 0.37 1.07 -5.70 -4.48 -0.63 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.80 0.79 0.85 0.89 0.90 -5.24%
Adjusted Per Share Value based on latest NOSH - 126,894
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.24 1.32 1.82 0.93 2.04 5.22 5.11 -60.99%
EPS -0.28 0.10 0.28 -1.51 -1.19 -0.17 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2095 0.2112 0.2093 0.2241 0.2366 0.2397 -5.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.28 0.19 0.32 0.30 0.30 0.20 -
P/RPS 5.09 5.55 2.75 9.14 3.87 1.53 1.04 187.43%
P/EPS -22.43 75.68 17.76 -5.61 -6.68 -47.62 27.40 -
EY -4.46 1.32 5.63 -17.81 -14.98 -2.10 3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.24 0.41 0.35 0.34 0.22 20.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 27/08/09 26/05/09 25/02/09 25/11/08 29/08/08 -
Price 0.20 0.23 0.25 0.14 0.10 0.13 0.33 -
P/RPS 4.24 4.56 3.62 4.00 1.29 0.66 1.72 82.18%
P/EPS -18.69 62.16 23.36 -2.46 -2.23 -20.63 45.21 -
EY -5.35 1.61 4.28 -40.71 -44.94 -4.85 2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.31 0.18 0.12 0.15 0.37 -25.00%

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