Xinjiang Xintai Natural Gas Co Ltd
SSE:603393
Income Statement
Earnings Waterfall
Xinjiang Xintai Natural Gas Co Ltd
Revenue
|
3.6B
CNY
|
Cost of Revenue
|
-2B
CNY
|
Gross Profit
|
1.6B
CNY
|
Operating Expenses
|
197.4m
CNY
|
Operating Income
|
1.8B
CNY
|
Other Expenses
|
-545.5m
CNY
|
Net Income
|
1.2B
CNY
|
Income Statement
Xinjiang Xintai Natural Gas Co Ltd
Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
922
N/A
|
945
+2%
|
915
-3%
|
955
+4%
|
973
+2%
|
972
0%
|
1 016
+5%
|
1 070
+5%
|
1 092
+2%
|
1 251
+15%
|
1 632
+30%
|
1 997
+22%
|
2 318
+16%
|
2 541
+10%
|
2 296
-10%
|
2 132
-7%
|
2 034
-5%
|
1 901
-7%
|
2 112
+11%
|
2 240
+6%
|
2 288
+2%
|
2 432
+6%
|
2 617
+8%
|
3 015
+15%
|
3 185
+6%
|
3 303
+4%
|
3 416
+3%
|
3 378
-1%
|
3 545
+5%
|
3 571
+1%
|
3 517
-2%
|
3 630
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(659)
|
(671)
|
(627)
|
(671)
|
(680)
|
(678)
|
(687)
|
(725)
|
(735)
|
(801)
|
(929)
|
(1 089)
|
(1 189)
|
(1 258)
|
(1 205)
|
(1 149)
|
(1 145)
|
(1 133)
|
(1 213)
|
(1 285)
|
(1 276)
|
(1 340)
|
(1 311)
|
(1 547)
|
(1 503)
|
(1 493)
|
(1 603)
|
(1 506)
|
(1 756)
|
(1 854)
|
(1 848)
|
(2 048)
|
|
Gross Profit |
264
N/A
|
274
+4%
|
288
+5%
|
285
-1%
|
293
+3%
|
294
+0%
|
329
+12%
|
346
+5%
|
357
+3%
|
450
+26%
|
702
+56%
|
908
+29%
|
1 129
+24%
|
1 283
+14%
|
1 092
-15%
|
983
-10%
|
889
-10%
|
768
-14%
|
900
+17%
|
955
+6%
|
1 012
+6%
|
1 093
+8%
|
1 306
+20%
|
1 468
+12%
|
1 682
+15%
|
1 810
+8%
|
1 813
+0%
|
1 872
+3%
|
1 789
-4%
|
1 718
-4%
|
1 669
-3%
|
1 581
-5%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(59)
|
(59)
|
(66)
|
(60)
|
(54)
|
(53)
|
(40)
|
(29)
|
(36)
|
(52)
|
(268)
|
(294)
|
(324)
|
(299)
|
58
|
120
|
218
|
207
|
46
|
58
|
23
|
35
|
301
|
110
|
61
|
76
|
100
|
24
|
128
|
88
|
137
|
197
|
|
Selling, General & Administrative |
(55)
|
(56)
|
(60)
|
(57)
|
(58)
|
(60)
|
(64)
|
(62)
|
(65)
|
(115)
|
(306)
|
(366)
|
(431)
|
(406)
|
(280)
|
(246)
|
(219)
|
(238)
|
(193)
|
(210)
|
(198)
|
(188)
|
(202)
|
(205)
|
(232)
|
(230)
|
(232)
|
(250)
|
(248)
|
(267)
|
(242)
|
(255)
|
|
Depreciation & Amortization |
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
0
|
|
Other Operating Expenses |
(3)
|
(3)
|
(0)
|
(2)
|
5
|
7
|
29
|
33
|
29
|
63
|
48
|
72
|
107
|
107
|
347
|
366
|
437
|
445
|
250
|
267
|
221
|
223
|
521
|
315
|
293
|
307
|
349
|
275
|
377
|
355
|
396
|
452
|
|
Operating Income |
205
N/A
|
215
+5%
|
222
+3%
|
225
+2%
|
239
+6%
|
241
+1%
|
289
+20%
|
317
+10%
|
321
+1%
|
398
+24%
|
435
+9%
|
614
+41%
|
805
+31%
|
984
+22%
|
1 149
+17%
|
1 102
-4%
|
1 108
+0%
|
975
-12%
|
946
-3%
|
1 013
+7%
|
1 035
+2%
|
1 128
+9%
|
1 607
+43%
|
1 579
-2%
|
1 743
+10%
|
1 886
+8%
|
1 913
+1%
|
1 897
-1%
|
1 918
+1%
|
1 806
-6%
|
1 806
+0%
|
1 779
-2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(1)
|
5
|
16
|
19
|
22
|
24
|
(9)
|
(65)
|
(100)
|
(138)
|
(131)
|
(98)
|
(91)
|
(71)
|
(81)
|
(102)
|
(98)
|
444
|
539
|
564
|
(23)
|
(59)
|
(69)
|
29
|
109
|
61
|
164
|
34
|
27
|
13
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
21
|
18
|
21
|
27
|
22
|
20
|
(1)
|
(11)
|
(8)
|
(5)
|
210
|
210
|
210
|
208
|
(0)
|
(0)
|
5
|
5
|
1
|
17
|
12
|
12
|
(2)
|
(5)
|
(27)
|
(27)
|
(24)
|
(21)
|
5
|
5
|
(1)
|
4
|
|
Pre-Tax Income |
223
N/A
|
230
+3%
|
242
+5%
|
257
+6%
|
277
+8%
|
281
+1%
|
310
+10%
|
331
+7%
|
306
-8%
|
328
+7%
|
544
+66%
|
686
+26%
|
883
+29%
|
1 094
+24%
|
1 059
-3%
|
1 032
-3%
|
1 032
+0%
|
879
-15%
|
864
-2%
|
1 473
+70%
|
1 587
+8%
|
1 704
+7%
|
1 812
+6%
|
1 515
-16%
|
1 647
+9%
|
1 888
+15%
|
1 998
+6%
|
1 936
-3%
|
2 087
+8%
|
1 844
-12%
|
1 842
0%
|
1 796
-3%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(37)
|
(38)
|
(39)
|
(44)
|
(43)
|
(44)
|
(46)
|
(49)
|
(50)
|
(74)
|
(124)
|
(175)
|
(241)
|
(275)
|
(278)
|
(256)
|
(249)
|
(225)
|
(262)
|
(291)
|
(295)
|
(318)
|
(379)
|
(449)
|
(411)
|
(413)
|
(409)
|
(419)
|
(476)
|
(454)
|
(421)
|
(339)
|
|
Income from Continuing Operations |
186
|
193
|
203
|
214
|
234
|
237
|
264
|
282
|
256
|
254
|
420
|
511
|
643
|
819
|
781
|
776
|
783
|
654
|
602
|
1 182
|
1 292
|
1 385
|
1 432
|
1 066
|
1 236
|
1 474
|
1 589
|
1 518
|
1 611
|
1 391
|
1 421
|
1 456
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(86)
|
(173)
|
(255)
|
(339)
|
(358)
|
(347)
|
(342)
|
(267)
|
(243)
|
(257)
|
(304)
|
(353)
|
(404)
|
(481)
|
(531)
|
(631)
|
(666)
|
(654)
|
(684)
|
(513)
|
(373)
|
(223)
|
|
Net Income (Common) |
186
N/A
|
193
+3%
|
203
+6%
|
214
+5%
|
234
+10%
|
237
+1%
|
264
+11%
|
282
+7%
|
256
-9%
|
235
-8%
|
335
+42%
|
338
+1%
|
388
+15%
|
480
+24%
|
422
-12%
|
429
+2%
|
441
+3%
|
387
-12%
|
359
-7%
|
926
+158%
|
988
+7%
|
1 033
+5%
|
1 028
0%
|
585
-43%
|
705
+21%
|
843
+20%
|
923
+10%
|
863
-6%
|
927
+7%
|
878
-5%
|
1 048
+19%
|
1 233
+18%
|
|
EPS (Diluted) |
0.66
N/A
|
0.68
+3%
|
0.66
-3%
|
0.56
-15%
|
0.62
+11%
|
0.62
N/A
|
0.7
+13%
|
0.75
+7%
|
0.68
-9%
|
0.63
-7%
|
0.89
+41%
|
1.25
+40%
|
1.03
-18%
|
1.27
+23%
|
1.12
-12%
|
1.14
+2%
|
1.17
+3%
|
1.03
-12%
|
0.95
-8%
|
2.46
+159%
|
2.63
+7%
|
2.74
+4%
|
2.68
-2%
|
1.38
-49%
|
1.64
+19%
|
2
+22%
|
2.19
+10%
|
2.04
-7%
|
2.19
+7%
|
2.08
-5%
|
2.47
+19%
|
2.9
+17%
|