Sinoenergy CORP

EDGAR

49 filing records in this dataset, filed from 2000-05-15 to 2010-08-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

16.4 million USD

2010-06-30 · USD

Exact inputs and evidence

Operating margin

10.75%

2010-06-30 · %

Exact inputs and evidence
  • Operating Income: 1759000 USD Source
  • Revenue: 16361000 USD Source

Operating cash flow

-12.2 million USD

2010-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13678000 USD Source
  • Operating Cash Flow: -1473000 USD Source

Free cash flow

-29.9 million USD

2010-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13678000 USD Source
  • Operating Cash Flow: -1473000 USD Source
  • Capital Expenditure: 22086000 USD Source
  • Capital Expenditure: 4367000 USD Source
Cash and cash equivalents
23.9 million USD Source
Exact value

23887000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

49.1 million USD

2009-07-01 – 2010-06-30

Exact inputs and evidence
  • Revenue: 41800000 USD · 2008-10-01 – 2009-09-30 Source
  • Revenue: 30609000 USD · 2008-10-01 – 2009-06-30 Source
  • Revenue: 12528000 USD · 2009-10-01 – 2009-12-31 Source
  • Revenue: 9007000 USD · 2010-01-01 – 2010-03-31 Source
  • Revenue: 16361000 USD · 2010-04-01 – 2010-06-30 Source

Net income

-13.6 million USD

2009-07-01 – 2010-06-30

Exact inputs and evidence
  • Net income: -13103000 USD · 2008-10-01 – 2009-09-30 Source
  • Net income: -3587000 USD · 2008-10-01 – 2009-06-30 Source
  • Net income: -4681000 USD · 2009-10-01 – 2009-12-31 Source
  • Net income: -1585000 USD · 2010-01-01 – 2010-03-31 Source
  • Net income: 2224000 USD · 2010-04-01 – 2010-06-30 Source

Capital expenditure

33.8 million USD

2009-07-01 – 2010-06-30

Exact inputs and evidence
  • Capital expenditure: 27519000 USD · 2008-10-01 – 2009-09-30 Source
  • Capital expenditure: 15851000 USD · 2008-10-01 – 2009-06-30 Source
  • Capital expenditure: 3267000 USD · 2009-10-01 – 2009-12-31 Source
  • Capital expenditure: 4367000 USD · 2009-10-01 – 2010-03-31 Source
  • Capital expenditure: 3267000 USD · 2009-10-01 – 2009-12-31 Source
  • Capital expenditure: 22086000 USD · 2009-10-01 – 2010-06-30 Source
  • Capital expenditure: 4367000 USD · 2009-10-01 – 2010-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2010-08-23.

Financial data available through: 2009-09-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2009-09-30
  • Operating income: 4 of 11 periods available· newest 2009-09-30
  • Net income: 4 of 11 periods available· newest 2009-09-30
  • Operating cash flow: 4 of 11 periods available· newest 2009-09-30
  • Capital expenditure: 2 of 11 periods available· newest 2009-09-30
  • Total assets: 4 of 11 periods available· newest 2009-09-30
  • Total liabilities: 3 of 11 periods available· newest 2009-09-30
  • Current assets: 4 of 11 periods available· newest 2009-09-30
  • Current liabilities: 4 of 11 periods available· newest 2009-09-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2009-09-30
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +2.1%

    Prior period

    USD 40.94 million

    –

    Current period

    USD 41.8 million

    –

    Exact inputs and evidence

    41800000 − 40940000 = 860000 USD

    40940000 USD · 2007-10-01 – 2008-09-30

    Inspect prior input Prior source

    41800000 USD · 2008-10-01 – 2009-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -181.6%

    Prior period

    USD 16.06 million

    –

    Current period

    −USD 13.1 million

    –

    Exact inputs and evidence

    -13103000 − 16056000 = -29159000 USD

    16056000 USD · 2007-10-01 – 2008-09-30

    Inspect prior input Prior source

    -13103000 USD · 2008-10-01 – 2009-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 13.67 million

    Prior period

    −USD 20.17 million

    –

    Current period

    −USD 6.5 million

    –

    Exact inputs and evidence

    -6498000 − -20168000 = 13670000 USD

    -20168000 USD · 2007-10-01 – 2008-09-30

    Inspect prior input Prior source

    -6498000 USD · 2008-10-01 – 2009-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +66.3%

    Prior period

    USD 16.55 million

    –

    Current period

    USD 27.52 million

    –

    Exact inputs and evidence

    27519000 − 16546000 = 10973000 USD

    16546000 USD · 2007-10-01 – 2008-09-30

    Inspect prior input Prior source

    27519000 USD · 2008-10-01 – 2009-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2009 2008-10-01 – 2009-09-30

  • Revenue USD 41.8 million 100% of revenue
  • Cost of revenue USD 32.35 million 77% of revenue
  • Operating expenses USD 14.11 million 34% of revenue
  • Operating income −USD 4.66 million −11% of revenue
  • Tax, interest and other Derived USD 8.44 million 20% of revenue
  • Net income −USD 13.1 million −31% of revenue

Cash

  • Operating cash flow −USD 6.5 million −16% of revenue
  • Capital expenditure USD 27.52 million 66% of revenue
  • Free cash flow Derived −USD 34.02 million −81% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 30%15%55%
  • 2006 28%66%
  • 2008 Net income was higher than operating income, so the split is not drawn.
  • 2009 Operating loss: operating costs were 111% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-318236000 4517000 Derived 3719000 1259000 Derived 2460000 Unavailable
Source
2006 2006-01-01 – 2006-12-3112393000 8198000 Derived 4195000 748000 Derived 3447000 Unavailable
Source
2008 2007-10-01 – 2008-09-3040940000 31359000 Derived 9581000 -6475000 Derived 16056000 -36714000 Derived
Source
2009 2008-10-01 – 2009-09-3041800000 46463000 Derived -4663000 8440000 Derived -13103000 -34017000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 41.8M 2009
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.45.1M33.9M22.6M11.3M0.02005200620082009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue8236000
2006Revenue12393000
2008Revenue40940000
2009Revenue41800000

Revenue growth

Change in revenue from the same financial period one year earlier.

2.1% 2009
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.55%41%27%14%0%2005200620082009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year50.5%
2008Year over yearNo prior comparable period
2009Year over year2.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -11.2% 2009
Net margin -31.3% 2009
Free cash flow margin -81.4% 2009
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.56%17%-22%-61%-100%2005200620082009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin45.2%
2006Operating margin33.8%
2008Operating margin23.4%
2009Operating margin-11.2%
2005Net margin29.9%
2006Net margin27.8%
2008Net margin39.2%
2009Net margin-31.3%
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2008Free cash flow margin-89.7%
2009Free cash flow margin-81.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.5M 2009
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.5M-2.1M-8.8M-15.4M-22.0M2005200620082009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow2603000
2006Operating cash flow2668000
2008Operating cash flow-20168000
2009Operating cash flow-6498000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -34M 2009
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.9M-7.7M-18.4M-29.0M-39.7M2005200620082009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2008Free cash flow-36714000
2009Free cash flow-34017000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

65% 2009
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.70%53%35%18%0%20052006-12-3120082009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets52.5%
2006-12-31Liabilities / assetsNot reported
2008Liabilities / assets47.4%
2009Liabilities / assets65%

Current assets to current liabilities

Current assets divided by current liabilities.

0.9× 2009
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.40×1.80×1.20×0.60×0.00×2005200620082009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities0×
2006Current assets / current liabilities0.74×
2008Current assets / current liabilities2.22×
2009Current assets / current liabilities0.9×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2005 2005-01-01 – 2005-12-31
USD 2.46 million
Exact value

Exact value: 2460000 USD

2005-01-01 – 2005-12-31: 2460000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.6 million
Exact value

Exact value: 2603000 USD

2005-01-01 – 2005-12-31: 2603000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2006 2006-01-01 – 2006-12-31
USD 3.45 million
Exact value

Exact value: 3447000 USD

2006-01-01 – 2006-12-31: 3447000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.67 million
Exact value

Exact value: 2668000 USD

2006-01-01 – 2006-12-31: 2668000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2008 2007-10-01 – 2008-09-30
USD 16.06 million
Exact value

Exact value: 16056000 USD

2007-10-01 – 2008-09-30: 16056000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 20.17 million
Exact value

Exact value: -20168000 USD

2007-10-01 – 2008-09-30: -20168000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 16.55 million
Exact value

Exact value: 16546000 USD

2007-10-01 – 2008-09-30: 16546000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 36.71 million
Calculation and evidence

-20168000 − 16546000 USD

Exact free cash flow: -36714000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2009 2008-10-01 – 2009-09-30
−USD 13.1 million
Exact value

Exact value: -13103000 USD

2008-10-01 – 2009-09-30: -13103000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.5 million
Exact value

Exact value: -6498000 USD

2008-10-01 – 2009-09-30: -6498000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 27.52 million
Exact value

Exact value: 27519000 USD

2008-10-01 – 2009-09-30: 27519000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 34.02 million
Calculation and evidence

-6498000 − 27519000 USD

Exact free cash flow: -34017000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

49 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001107563, 1107563, edgar:1107563

Also known as FRANKLYN RESOURCES III INC