[XIN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -53.41%
YoY- -100.46%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 6,447 33,179 26,708 22,114 14,712 74,572 55,750 -76.23%
PBT -2,113 -20,087 -3,149 -17,075 -11,130 -17,306 -7,659 -57.58%
Tax 0 -22 0 0 0 -51 0 -
NP -2,113 -20,109 -3,149 -17,075 -11,130 -17,357 -7,659 -57.58%
-
NP to SH -2,113 -20,109 -3,149 -17,075 -11,130 -17,357 -7,659 -57.58%
-
Tax Rate - - - - - - - -
Total Cost 8,560 53,288 29,857 39,189 25,842 91,929 63,409 -73.65%
-
Net Worth -5,112,263 -4,842,518 -3,147,403 -4,484,033 -3,889,713 -2,776,763 -17,950 4213.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -5,112,263 -4,842,518 -3,147,403 -4,484,033 -3,889,713 -2,776,763 -17,950 4213.92%
NOSH 39,867 39,898 39,911 39,904 39,906 39,907 39,890 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -32.77% -60.61% -11.79% -77.21% -75.65% -23.28% -13.74% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.17 83.16 66.92 55.42 36.87 186.86 139.76 -76.22%
EPS -5.30 -50.40 -7.89 -42.79 -27.89 -43.50 -19.20 -57.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -128.23 -121.37 -78.86 -112.37 -97.47 -69.58 -0.45 4215.43%
Adjusted Per Share Value based on latest NOSH - 39,899
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.35 6.93 5.58 4.62 3.07 15.57 11.64 -76.18%
EPS -0.44 -4.20 -0.66 -3.57 -2.32 -3.62 -1.60 -57.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -10.6751 -10.1118 -6.5722 -9.3633 -8.1223 -5.7983 -0.0375 4212.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.05 0.05 0.05 0.13 0.17 0.48 0.68 -
P/RPS 0.00 0.00 0.07 0.23 0.46 0.26 0.49 -
P/EPS 0.00 0.00 -0.63 -0.30 -0.61 -1.10 -3.54 -
EY 0.00 0.00 -157.80 -329.15 -164.06 -90.61 -28.24 -
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/10/03 26/08/03 17/04/03 29/01/03 05/11/02 16/08/02 07/05/02 -
Price 0.05 0.05 0.05 0.05 0.12 0.19 0.51 -
P/RPS 0.00 0.00 0.07 0.09 0.33 0.10 0.36 -
P/EPS 0.00 0.00 -0.63 -0.12 -0.43 -0.44 -2.66 -
EY 0.00 0.00 -157.80 -855.80 -232.42 -228.91 -37.65 -
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