[XIN] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -322.66%
YoY- -29.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 55,384 17,616 5,440 9,196 22,664 18,692 27,656 12.26%
PBT -10,052 2,688 -1,904 -3,960 -3,512 -784 968 -
Tax -144 0 0 -592 0 0 -116 3.66%
NP -10,196 2,688 -1,904 -4,552 -3,512 -784 852 -
-
NP to SH -6,536 2,688 -1,904 -4,552 -3,512 -784 860 -
-
Tax Rate - 0.00% - - - - 11.98% -
Total Cost 65,580 14,928 7,344 13,748 26,176 19,476 26,804 16.07%
-
Net Worth 207,358 91,696 84,945 91,284 93,820 97,623 101,427 12.65%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 207,358 91,696 84,945 91,284 93,820 97,623 101,427 12.65%
NOSH 328,020 133,284 126,784 126,784 126,784 126,784 126,784 17.15%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -18.41% 15.26% -35.00% -49.50% -15.50% -4.19% 3.08% -
ROE -3.15% 2.93% -2.24% -4.99% -3.74% -0.80% 0.85% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 17.09 13.83 4.29 7.25 17.88 14.74 21.81 -3.98%
EPS -2.00 2.12 -1.52 -3.60 -2.76 -0.60 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.72 0.67 0.72 0.74 0.77 0.80 -3.64%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 11.56 3.68 1.14 1.92 4.73 3.90 5.77 12.27%
EPS -1.36 0.56 -0.40 -0.95 -0.73 -0.16 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.1915 0.1774 0.1906 0.1959 0.2039 0.2118 12.65%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.91 0.66 0.86 1.15 1.00 1.10 1.05 -
P/RPS 5.32 4.77 20.04 15.85 5.59 7.46 4.81 1.69%
P/EPS -45.11 31.27 -57.27 -32.03 -36.10 -177.89 154.79 -
EY -2.22 3.20 -1.75 -3.12 -2.77 -0.56 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.92 1.28 1.60 1.35 1.43 1.31 1.35%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 30/08/21 21/08/20 22/08/19 27/08/18 23/08/17 22/08/16 -
Price 0.805 0.50 0.79 1.12 1.05 1.09 1.06 -
P/RPS 4.71 3.61 18.41 15.44 5.87 7.39 4.86 -0.52%
P/EPS -39.90 23.69 -52.60 -31.19 -37.91 -176.27 156.27 -
EY -2.51 4.22 -1.90 -3.21 -2.64 -0.57 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.69 1.18 1.56 1.42 1.42 1.32 -0.77%

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