[XIN] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
17-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 87.71%
YoY- 58.88%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 18,182 25,788 33,179 35,610 44,228 58,848 74,572 -60.87%
PBT -9,330 -8,452 -20,087 -4,198 -34,150 -44,520 -17,306 -33.68%
Tax 0 0 -22 0 0 0 -51 -
NP -9,330 -8,452 -20,109 -4,198 -34,150 -44,520 -17,357 -33.81%
-
NP to SH -9,330 -8,452 -20,109 -4,198 -34,150 -44,520 -17,357 -33.81%
-
Tax Rate - - - - - - - -
Total Cost 27,512 34,240 53,288 39,809 78,378 103,368 91,929 -55.15%
-
Net Worth -53,721 -5,112,263 -4,842,518 -3,147,403 -4,484,033 -3,889,713 -2,776,763 -92.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -53,721 -5,112,263 -4,842,518 -3,147,403 -4,484,033 -3,889,713 -2,776,763 -92.74%
NOSH 39,905 39,867 39,898 39,911 39,904 39,906 39,907 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -51.31% -32.77% -60.61% -11.79% -77.21% -75.65% -23.28% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 45.56 64.68 83.16 89.22 110.84 147.46 186.86 -60.87%
EPS -23.38 -21.20 -50.40 -10.52 -85.58 -111.56 -43.50 -33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.3462 -128.23 -121.37 -78.86 -112.37 -97.47 -69.58 -92.74%
Adjusted Per Share Value based on latest NOSH - 39,902
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.80 5.38 6.93 7.44 9.24 12.29 15.57 -60.84%
EPS -1.95 -1.76 -4.20 -0.88 -7.13 -9.30 -3.62 -33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1122 -10.6751 -10.1118 -6.5722 -9.3633 -8.1223 -5.7983 -92.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.05 0.05 0.05 0.05 0.13 0.17 0.48 -
P/RPS 0.00 0.00 0.00 0.06 0.12 0.12 0.26 -
P/EPS 0.00 0.00 0.00 -0.48 -0.15 -0.15 -1.10 -
EY 0.00 0.00 0.00 -210.40 -658.31 -656.24 -90.61 -
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/03/04 30/10/03 26/08/03 17/04/03 29/01/03 05/11/02 16/08/02 -
Price 0.05 0.05 0.05 0.05 0.05 0.12 0.19 -
P/RPS 0.00 0.00 0.00 0.06 0.05 0.08 0.10 -
P/EPS 0.00 0.00 0.00 -0.48 -0.06 -0.11 -0.44 -
EY 0.00 0.00 0.00 -210.40 -1,711.60 -929.67 -228.91 -
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