[XIN] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 51.6%
YoY- -510.86%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
Revenue 68,092 47,592 60,206 58,590 25,788 44,228 67,756 0.08%
PBT 5,796 2,692 2,410 -49,250 -8,452 -34,150 -17,036 -
Tax -2,150 -950 -828 -2,380 0 0 0 -
NP 3,646 1,742 1,582 -51,630 -8,452 -34,150 -17,036 -
-
NP to SH 3,646 1,742 1,582 -51,630 -8,452 -34,150 -17,036 -
-
Tax Rate 37.09% 35.29% 34.36% - - - - -
Total Cost 64,446 45,850 58,624 110,220 34,240 78,378 84,792 -4.65%
-
Net Worth 112,671 108,559 88,030 82,973 -5,112,263 -4,484,033 -18,795 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
Net Worth 112,671 108,559 88,030 82,973 -5,112,263 -4,484,033 -18,795 -
NOSH 126,597 126,231 127,580 126,792 39,867 39,904 39,990 22.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
NP Margin 5.35% 3.66% 2.63% -88.12% -32.77% -77.21% -25.14% -
ROE 3.24% 1.60% 1.80% -62.22% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
RPS 53.79 37.70 47.19 46.21 64.68 110.84 169.43 -18.08%
EPS 2.88 1.38 1.24 -40.72 -21.20 -85.58 -42.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.69 0.6544 -128.23 -112.37 -0.47 -
Adjusted Per Share Value based on latest NOSH - 127,313
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
RPS 14.22 9.94 12.57 12.23 5.38 9.24 14.15 0.08%
EPS 0.76 0.36 0.33 -10.78 -1.76 -7.13 -3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2353 0.2267 0.1838 0.1733 -10.6751 -9.3633 -0.0392 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 -
Price 0.36 0.32 0.48 0.58 0.05 0.13 0.75 -
P/RPS 0.67 0.85 1.02 1.26 0.00 0.12 0.44 7.58%
P/EPS 12.50 23.19 38.71 -1.42 0.00 -0.15 -1.76 -
EY 8.00 4.31 2.58 -70.21 0.00 -658.31 -56.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.70 0.89 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
Date 27/11/07 27/11/06 25/11/05 29/11/04 30/10/03 29/01/03 06/02/02 -
Price 0.34 0.31 0.39 0.50 0.05 0.05 0.76 -
P/RPS 0.63 0.82 0.83 1.08 0.00 0.05 0.45 6.02%
P/EPS 11.81 22.46 31.45 -1.23 0.00 -0.06 -1.78 -
EY 8.47 4.45 3.18 -81.44 0.00 -1,711.60 -56.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.57 0.76 0.00 0.00 0.00 -

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