[XIN] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 35.22%
YoY- -258.49%
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 CAGR
Revenue 82,226 53,898 61,493 55,637 18,182 35,610 74,333 1.76%
PBT 6,090 4,134 3,906 -31,589 -9,330 -4,198 -10,212 -
Tax -2,089 -1,448 -1,413 -1,857 0 0 0 -
NP 4,001 2,686 2,493 -33,446 -9,330 -4,198 -10,212 -
-
NP to SH 4,001 2,686 2,493 -33,446 -9,330 -4,198 -10,212 -
-
Tax Rate 34.30% 35.03% 36.18% - - - - -
Total Cost 78,225 51,212 59,000 89,083 27,512 39,809 84,545 -1.34%
-
Net Worth 113,962 110,254 106,857 83,899 -53,721 -3,147,403 -17,950 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 CAGR
Net Worth 113,962 110,254 106,857 83,899 -53,721 -3,147,403 -17,950 -
NOSH 126,624 126,729 127,210 126,755 39,905 39,911 39,890 22.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 CAGR
NP Margin 4.87% 4.98% 4.05% -60.12% -51.31% -11.79% -13.74% -
ROE 3.51% 2.44% 2.33% -39.87% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 CAGR
RPS 64.94 42.53 48.34 43.89 45.56 89.22 186.34 -16.73%
EPS 3.16 2.12 1.96 -26.39 -23.38 -10.52 -25.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.84 0.6619 -1.3462 -78.86 -0.45 -
Adjusted Per Share Value based on latest NOSH - 125,862
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 CAGR
RPS 17.17 11.25 12.84 11.62 3.80 7.44 15.52 1.77%
EPS 0.84 0.56 0.52 -6.98 -1.95 -0.88 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.238 0.2302 0.2231 0.1752 -0.1122 -6.5722 -0.0375 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/03/03 29/03/02 -
Price 0.42 0.29 0.45 0.51 0.05 0.05 0.68 -
P/RPS 0.65 0.68 0.93 1.16 0.00 0.06 0.36 10.81%
P/EPS 13.29 13.68 22.96 -1.93 0.00 -0.48 -2.66 -
EY 7.52 7.31 4.36 -51.74 0.00 -210.40 -37.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.54 0.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 CAGR
Date 28/02/08 26/02/07 23/02/06 28/02/05 25/03/04 17/04/03 07/05/02 -
Price 0.37 0.38 0.44 0.48 0.05 0.05 0.51 -
P/RPS 0.57 0.89 0.91 1.09 0.00 0.06 0.27 13.86%
P/EPS 11.71 17.92 22.45 -1.82 0.00 -0.48 -1.99 -
EY 8.54 5.58 4.45 -54.97 0.00 -210.40 -50.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.52 0.73 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