[XIN] YoY TTM Result on 31-Dec-2023 [#3]

Announcement Date
19-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -28.43%
YoY- -494.25%
Quarter Report
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 37,451 40,800 31,777 9,333 13,297 17,792 24,549 7.28%
PBT -9,054 -2,774 8,700 -7,625 -2,987 -490 -92 114.79%
Tax -2,436 -1,303 44 -422 -787 -669 25 -
NP -11,490 -4,077 8,744 -8,047 -3,774 -1,159 -67 135.61%
-
NP to SH -14,054 -2,365 8,776 -8,045 -3,775 -1,161 -68 143.05%
-
Tax Rate - - -0.51% - - - - -
Total Cost 48,941 44,877 23,033 17,380 17,071 18,951 24,616 12.12%
-
Net Worth 180,159 223,834 116,955 83,677 91,284 96,355 97,623 10.74%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 180,159 223,834 116,955 83,677 91,284 96,355 97,623 10.74%
NOSH 456,269 435,027 322,020 126,784 126,784 126,784 126,784 23.77%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -30.68% -9.99% 27.52% -86.22% -28.38% -6.51% -0.27% -
ROE -7.80% -1.06% 7.50% -9.61% -4.14% -1.20% -0.07% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.52 9.66 10.60 7.36 10.49 14.03 19.36 -12.77%
EPS -3.20 -0.56 2.93 -6.35 -2.98 -0.92 -0.05 99.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.53 0.39 0.66 0.72 0.76 0.77 -9.96%
Adjusted Per Share Value based on latest NOSH - 456,269
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.82 8.52 6.64 1.95 2.78 3.72 5.13 7.27%
EPS -2.93 -0.49 1.83 -1.68 -0.79 -0.24 -0.01 157.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3762 0.4674 0.2442 0.1747 0.1906 0.2012 0.2039 10.74%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.19 0.31 0.66 0.95 1.07 0.97 1.00 -
P/RPS 2.23 3.21 6.23 12.91 10.20 6.91 5.16 -13.04%
P/EPS -5.94 -55.36 22.55 -14.97 -35.94 -105.93 -1,864.47 -61.62%
EY -16.83 -1.81 4.43 -6.68 -2.78 -0.94 -0.05 163.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 1.69 1.44 1.49 1.28 1.30 -15.89%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 19/02/24 23/02/23 21/02/22 23/02/21 19/02/20 21/02/19 26/02/18 -
Price 0.175 0.30 0.65 1.15 1.00 0.995 1.04 -
P/RPS 2.05 3.11 6.13 15.62 9.53 7.09 5.37 -14.82%
P/EPS -5.47 -53.57 22.21 -18.12 -33.59 -108.66 -1,939.05 -62.39%
EY -18.28 -1.87 4.50 -5.52 -2.98 -0.92 -0.05 167.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 1.67 1.74 1.39 1.31 1.35 -17.35%

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