[XIN] YoY TTM Result on 31-Dec-2002 [#2]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -8.42%
YoY- -133.78%
Quarter Report
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Revenue 53,160 34,794 24,914 62,808 74,257 44,378 71,813 -6.13%
PBT 4,032 -23,666 -11,070 -25,863 -11,085 -25,677 -7,304 -
Tax -1,342 -1,190 -22 -51 2,567 25,677 7,304 -
NP 2,690 -24,856 -11,092 -25,914 -8,518 0 0 -
-
NP to SH 2,690 -24,856 -11,092 -25,914 -11,085 -25,558 -7,331 -
-
Tax Rate 33.28% - - - - - - -
Total Cost 50,470 59,650 36,006 88,722 82,775 44,378 71,813 -7.15%
-
Net Worth 85,866 83,313 -5,112,263 -4,483,487 -18,667 -399 -8,009 -
Dividend
30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Net Worth 85,866 83,313 -5,112,263 -4,483,487 -18,667 -399 -8,009 -
NOSH 124,444 127,313 39,867 39,899 39,717 39,902 40,048 26.95%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
NP Margin 5.06% -71.44% -44.52% -41.26% -11.47% 0.00% 0.00% -
ROE 3.13% -29.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 42.72 27.33 62.49 157.42 186.96 111.22 179.32 -26.06%
EPS 2.16 -19.52 -27.82 -64.95 -27.91 -64.05 -18.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.6544 -128.23 -112.37 -0.47 -0.01 -0.20 -
Adjusted Per Share Value based on latest NOSH - 39,899
30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 11.10 7.27 5.20 13.12 15.51 9.27 15.00 -6.14%
EPS 0.56 -5.19 -2.32 -5.41 -2.31 -5.34 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.174 -10.6751 -9.3621 -0.039 -0.0008 -0.0167 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 - 26/12/00 -
Price 0.48 0.58 0.05 0.13 0.75 0.00 0.65 -
P/RPS 1.12 2.12 0.08 0.08 0.40 0.00 0.36 26.98%
P/EPS 22.21 -2.97 -0.18 -0.20 -2.69 0.00 -3.55 -
EY 4.50 -33.66 -556.44 -499.60 -37.21 0.00 -28.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.89 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 25/11/05 29/11/04 30/10/03 29/01/03 06/02/02 - 19/01/01 -
Price 0.39 0.50 0.05 0.05 0.76 0.00 0.76 -
P/RPS 0.91 1.83 0.08 0.03 0.41 0.00 0.42 17.67%
P/EPS 18.04 -2.56 -0.18 -0.08 -2.72 0.00 -4.15 -
EY 5.54 -39.05 -556.44 -1,298.97 -36.72 0.00 -24.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.76 0.00 0.00 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