[XIN] YoY Quarter Result on 31-Mar-2019 [#4]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -173.96%
YoY- 3.5%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 14,844 16,399 2,809 2,754 4,574 7,013 4,197 23.42%
PBT 7,315 6,984 -5,358 -2,121 -1,737 615 552 53.80%
Tax -988 53 97 -111 -574 118 -43 68.56%
NP 6,327 7,037 -5,261 -2,232 -2,311 733 509 52.17%
-
NP to SH 5,421 7,040 -5,261 -2,232 -2,313 732 501 48.69%
-
Tax Rate 13.51% -0.76% - - - -19.19% 7.79% -
Total Cost 8,517 9,362 8,070 4,986 6,885 6,280 3,688 14.96%
-
Net Worth 132,028 90,016 86,213 93,820 95,088 97,623 98,891 4.93%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 132,028 90,016 86,213 93,820 95,088 97,623 98,891 4.93%
NOSH 322,020 126,784 126,784 126,784 126,784 126,784 126,784 16.79%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 42.62% 42.91% -187.29% -81.05% -50.52% 10.45% 12.13% -
ROE 4.11% 7.82% -6.10% -2.38% -2.43% 0.75% 0.51% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 4.61 12.93 2.22 2.17 3.61 5.53 3.31 5.67%
EPS 1.68 5.55 -4.15 -1.76 -1.82 0.58 0.40 27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.71 0.68 0.74 0.75 0.77 0.78 -10.16%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 3.10 3.42 0.59 0.58 0.96 1.46 0.88 23.34%
EPS 1.13 1.47 -1.10 -0.47 -0.48 0.15 0.10 49.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2757 0.188 0.18 0.1959 0.1986 0.2039 0.2065 4.93%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.80 0.00 0.80 1.03 1.00 0.94 1.04 -
P/RPS 17.35 0.00 36.11 47.42 27.72 16.99 31.42 -9.41%
P/EPS 47.52 0.00 -19.28 -58.51 -54.81 162.81 263.18 -24.80%
EY 2.10 0.00 -5.19 -1.71 -1.82 0.61 0.38 32.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.00 1.18 1.39 1.33 1.22 1.33 6.58%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 27/05/21 30/06/20 29/05/19 28/05/18 31/05/17 30/05/16 -
Price 0.905 1.04 0.86 1.11 0.96 1.08 1.03 -
P/RPS 19.63 8.04 38.82 51.10 26.61 19.52 31.11 -7.38%
P/EPS 53.76 18.73 -20.73 -63.05 -52.62 187.06 260.65 -23.12%
EY 1.86 5.34 -4.83 -1.59 -1.90 0.53 0.38 30.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.46 1.26 1.50 1.28 1.40 1.32 8.96%

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