[XIN] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 7.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 58,848 74,572 74,333 67,756 71,016 77,972 70,378 -11.23%
PBT -44,520 -17,306 -10,212 -17,036 -18,344 -5,635 -7,210 236.20%
Tax 0 -51 0 0 0 5,635 7,210 -
NP -44,520 -17,357 -10,212 -17,036 -18,344 0 0 -
-
NP to SH -44,520 -17,357 -10,212 -17,036 -18,344 -5,635 -7,210 236.20%
-
Tax Rate - - - - - - - -
Total Cost 103,368 91,929 84,545 84,792 89,360 77,972 70,378 29.18%
-
Net Worth -3,889,713 -2,776,763 -17,950 -18,795 -15,153 -10,376 -10,338 5093.02%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -3,889,713 -2,776,763 -17,950 -18,795 -15,153 -10,376 -10,338 5093.02%
NOSH 39,906 39,907 39,890 39,990 39,878 39,907 39,764 0.23%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -75.65% -23.28% -13.74% -25.14% -25.83% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 147.46 186.86 186.34 169.43 178.08 195.38 176.99 -11.44%
EPS -111.56 -43.50 -25.60 -42.70 -45.96 -14.10 -18.13 235.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -97.47 -69.58 -0.45 -0.47 -0.38 -0.26 -0.26 5080.43%
Adjusted Per Share Value based on latest NOSH - 39,717
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 12.29 15.57 15.52 14.15 14.83 16.28 14.70 -11.24%
EPS -9.30 -3.62 -2.13 -3.56 -3.83 -1.18 -1.51 235.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -8.1223 -5.7983 -0.0375 -0.0392 -0.0316 -0.0217 -0.0216 5090.99%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.17 0.48 0.68 0.75 0.38 0.42 0.34 -
P/RPS 0.12 0.26 0.36 0.44 0.21 0.21 0.19 -26.36%
P/EPS -0.15 -1.10 -2.66 -1.76 -0.83 -2.97 -1.88 -81.43%
EY -656.24 -90.61 -37.65 -56.80 -121.05 -33.62 -53.33 432.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 05/11/02 16/08/02 07/05/02 06/02/02 06/11/01 21/08/01 31/05/01 -
Price 0.12 0.19 0.51 0.76 0.49 0.43 0.38 -
P/RPS 0.08 0.10 0.27 0.45 0.28 0.22 0.21 -47.41%
P/EPS -0.11 -0.44 -1.99 -1.78 -1.07 -3.05 -2.10 -85.97%
EY -929.67 -228.91 -50.20 -56.05 -93.88 -32.84 -47.72 622.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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