[XIN] YoY TTM Result on 30-Jun-2020 [#1]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 9.73%
YoY- -358.36%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 29,729 39,664 25,967 12,413 12,605 23,103 21,778 5.32%
PBT -9,636 5,846 5,865 -5,710 -986 -3,126 868 -
Tax -847 -1,033 -466 -431 -354 -667 -462 10.62%
NP -10,483 4,813 5,399 -6,141 -1,340 -3,793 406 -
-
NP to SH -11,576 4,851 5,404 -6,142 -1,340 -3,795 409 -
-
Tax Rate - 17.67% 7.95% - - - 53.23% -
Total Cost 40,212 34,851 20,568 18,554 13,945 26,896 21,372 11.10%
-
Net Worth 191,411 207,358 91,696 84,945 91,284 93,820 97,623 11.86%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - 3,803 -
Div Payout % - - - - - - 929.96% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 191,411 207,358 91,696 84,945 91,284 93,820 97,623 11.86%
NOSH 435,027 328,020 133,284 126,784 126,784 126,784 126,784 22.80%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -35.26% 12.13% 20.79% -49.47% -10.63% -16.42% 1.86% -
ROE -6.05% 2.34% 5.89% -7.23% -1.47% -4.04% 0.42% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.83 12.24 20.39 9.79 9.94 18.22 17.18 -14.24%
EPS -2.66 1.50 4.24 -4.84 -1.06 -2.99 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.44 0.64 0.72 0.67 0.72 0.74 0.77 -8.90%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.21 8.28 5.42 2.59 2.63 4.82 4.55 5.31%
EPS -2.42 1.01 1.13 -1.28 -0.28 -0.79 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
NAPS 0.3997 0.433 0.1915 0.1774 0.1906 0.1959 0.2039 11.86%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.21 0.91 0.66 0.86 1.15 1.00 1.10 -
P/RPS 3.07 7.43 3.24 8.78 11.57 5.49 6.40 -11.51%
P/EPS -7.89 60.78 15.55 -17.75 -108.81 -33.41 340.98 -
EY -12.67 1.65 6.43 -5.63 -0.92 -2.99 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.48 1.42 0.92 1.28 1.60 1.35 1.43 -16.62%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 29/08/22 30/08/21 21/08/20 22/08/19 27/08/18 23/08/17 -
Price 0.195 0.805 0.50 0.79 1.12 1.05 1.09 -
P/RPS 2.85 6.58 2.45 8.07 11.27 5.76 6.35 -12.49%
P/EPS -7.33 53.77 11.78 -16.31 -105.97 -35.08 337.88 -
EY -13.65 1.86 8.49 -6.13 -0.94 -2.85 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.44 1.26 0.69 1.18 1.56 1.42 1.42 -17.73%

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