[XIN] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
07-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 40.06%
YoY- -41.62%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 44,228 58,848 74,572 74,333 67,756 71,016 77,972 -31.40%
PBT -34,150 -44,520 -17,306 -10,212 -17,036 -18,344 -5,635 231.31%
Tax 0 0 -51 0 0 0 5,635 -
NP -34,150 -44,520 -17,357 -10,212 -17,036 -18,344 0 -
-
NP to SH -34,150 -44,520 -17,357 -10,212 -17,036 -18,344 -5,635 231.31%
-
Tax Rate - - - - - - - -
Total Cost 78,378 103,368 91,929 84,545 84,792 89,360 77,972 0.34%
-
Net Worth -4,484,033 -3,889,713 -2,776,763 -17,950 -18,795 -15,153 -10,376 5553.16%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -4,484,033 -3,889,713 -2,776,763 -17,950 -18,795 -15,153 -10,376 5553.16%
NOSH 39,904 39,906 39,907 39,890 39,990 39,878 39,907 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -77.21% -75.65% -23.28% -13.74% -25.14% -25.83% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 110.84 147.46 186.86 186.34 169.43 178.08 195.38 -31.39%
EPS -85.58 -111.56 -43.50 -25.60 -42.70 -45.96 -14.10 231.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -112.37 -97.47 -69.58 -0.45 -0.47 -0.38 -0.26 5553.49%
Adjusted Per Share Value based on latest NOSH - 39,045
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.24 12.29 15.57 15.52 14.15 14.83 16.28 -31.37%
EPS -7.13 -9.30 -3.62 -2.13 -3.56 -3.83 -1.18 230.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -9.3633 -8.1223 -5.7983 -0.0375 -0.0392 -0.0316 -0.0217 5547.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.13 0.17 0.48 0.68 0.75 0.38 0.42 -
P/RPS 0.12 0.12 0.26 0.36 0.44 0.21 0.21 -31.06%
P/EPS -0.15 -0.15 -1.10 -2.66 -1.76 -0.83 -2.97 -86.26%
EY -658.31 -656.24 -90.61 -37.65 -56.80 -121.05 -33.62 622.55%
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/01/03 05/11/02 16/08/02 07/05/02 06/02/02 06/11/01 21/08/01 -
Price 0.05 0.12 0.19 0.51 0.76 0.49 0.43 -
P/RPS 0.05 0.08 0.10 0.27 0.45 0.28 0.22 -62.65%
P/EPS -0.06 -0.11 -0.44 -1.99 -1.78 -1.07 -3.05 -92.66%
EY -1,711.60 -929.67 -228.91 -50.20 -56.05 -93.88 -32.84 1285.28%
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