[XIN] YoY Cumulative Quarter Result on 30-Sep-2001 [#1]

Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 18.62%
YoY--%
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/09/02 30/09/01 30/09/99 30/09/00 30/09/98 CAGR
Revenue 14,393 33,179 14,712 17,754 8,207 23,397 0 -100.00%
PBT -25,962 -20,087 -11,130 -4,586 -4,606 -585 0 -100.00%
Tax -706 -22 0 0 4,606 585 0 -100.00%
NP -26,668 -20,109 -11,130 -4,586 0 0 0 -100.00%
-
NP to SH -26,668 -20,109 -11,130 -4,586 -4,606 -585 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 41,061 53,288 25,842 22,340 8,207 23,397 0 -100.00%
-
Net Worth 39,591 -4,842,518 -3,889,713 -15,153 2,358 -5,069 0 -100.00%
Dividend
30/06/04 30/06/03 30/09/02 30/09/01 30/09/99 30/09/00 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 30/06/03 30/09/02 30/09/01 30/09/99 30/09/00 30/09/98 CAGR
Net Worth 39,591 -4,842,518 -3,889,713 -15,153 2,358 -5,069 0 -100.00%
NOSH 61,305 39,898 39,906 39,878 39,913 39,000 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/09/02 30/09/01 30/09/99 30/09/00 30/09/98 CAGR
NP Margin -185.28% -60.61% -75.65% -25.83% 0.00% 0.00% 0.00% -
ROE -67.36% 0.00% 0.00% 0.00% -195.26% 0.00% 0.00% -
Per Share
30/06/04 30/06/03 30/09/02 30/09/01 30/09/99 30/09/00 30/09/98 CAGR
RPS 23.48 83.16 36.87 44.52 20.56 59.99 0.00 -100.00%
EPS -43.50 -50.40 -27.89 -11.49 -11.54 -1.50 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6458 -121.37 -97.47 -0.38 0.0591 -0.13 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,878
30/06/04 30/06/03 30/09/02 30/09/01 30/09/99 30/09/00 30/09/98 CAGR
RPS 3.01 6.93 3.07 3.71 1.71 4.89 0.00 -100.00%
EPS -5.57 -4.20 -2.32 -0.96 -0.96 -0.12 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 -10.1118 -8.1223 -0.0316 0.0049 -0.0106 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/09/02 30/09/01 30/09/99 30/09/00 30/09/98 CAGR
Date 30/06/04 30/06/03 30/09/02 28/09/01 - 29/09/00 - -
Price 0.85 0.05 0.17 0.38 0.00 1.25 0.00 -
P/RPS 3.62 0.00 0.46 0.85 0.00 2.08 0.00 -100.00%
P/EPS -1.95 0.00 -0.61 -3.30 0.00 -83.33 0.00 -100.00%
EY -51.18 0.00 -164.06 -30.26 0.00 -1.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/09/02 30/09/01 30/09/99 30/09/00 30/09/98 CAGR
Date 27/08/04 26/08/03 05/11/02 06/11/01 19/10/99 17/11/00 - -
Price 0.73 0.05 0.12 0.49 0.00 0.92 0.00 -
P/RPS 3.11 0.00 0.33 1.10 0.00 1.53 0.00 -100.00%
P/EPS -1.68 0.00 -0.43 -4.26 0.00 -61.33 0.00 -100.00%
EY -59.59 0.00 -232.42 -23.47 0.00 -1.63 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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