[XIN] YoY Cumulative 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- 3.2%
YoY- -1121.72%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 CAGR
Revenue 34,046 23,796 30,103 29,295 6,447 22,114 33,878 0.08%
PBT 2,898 1,346 1,205 -24,625 -2,113 -17,075 -8,518 -
Tax -1,075 -475 -414 -1,190 0 0 0 -
NP 1,823 871 791 -25,815 -2,113 -17,075 -8,518 -
-
NP to SH 1,823 871 791 -25,815 -2,113 -17,075 -8,518 -
-
Tax Rate 37.09% 35.29% 34.36% - - - - -
Total Cost 32,223 22,925 29,312 55,110 8,560 39,189 42,396 -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 1.62% 0.80% 0.90% -31.11% 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 26.89 18.85 23.60 23.10 16.17 55.42 84.71 -18.08%
EPS 1.44 0.69 0.62 -20.36 -5.30 -42.79 -21.35 -
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 7.11 4.97 6.29 6.12 1.35 4.62 7.07 0.09%
EPS 0.38 0.18 0.17 -5.39 -0.44 -3.57 -1.78 -
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 1.34 1.70 2.03 2.51 0.00 0.23 0.89 7.37%
P/EPS 25.00 46.38 77.42 -2.85 0.00 -0.30 -3.52 -
EY 4.00 2.16 1.29 -35.10 0.00 -329.15 -28.40 -
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 1.26 1.64 1.65 2.16 0.00 0.09 0.90 6.02%
P/EPS 23.61 44.93 62.90 -2.46 0.00 -0.12 -3.57 -
EY 4.24 2.23 1.59 -40.72 0.00 -855.80 -28.03 -
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