[XIN] QoQ 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- 334.25%
YoY- 1521.19%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
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 2,644 6,447 6,471 4,594 7,402 14,712 18,822 -72.88%
PBT -2,552 -2,113 -16,938 13,926 -5,945 -11,130 -9,647 -58.69%
Tax 0 0 -22 0 0 0 -51 -
NP -2,552 -2,113 -16,960 13,926 -5,945 -11,130 -9,698 -58.83%
-
NP to SH -2,552 -2,113 -16,960 13,926 -5,945 -11,130 -9,698 -58.83%
-
Tax Rate - - - 0.00% - - - -
Total Cost 5,196 8,560 23,431 -9,332 13,347 25,842 28,520 -67.76%
-
Net Worth -53,679 -5,112,263 -4,842,237 -3,146,717 -4,483,487 -3,889,713 -2,777,847 -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 -53,679 -5,112,263 -4,842,237 -3,146,717 -4,483,487 -3,889,713 -2,777,847 -92.74%
NOSH 39,874 39,867 39,896 39,902 39,899 39,906 39,923 -0.08%
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 -96.52% -32.77% -262.09% 303.13% -80.32% -75.65% -51.52% -
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 6.63 16.17 16.22 11.51 18.55 36.87 47.15 -72.86%
EPS -6.40 -5.30 -42.51 34.90 -14.90 -27.89 -24.31 -58.82%
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 0.55 1.35 1.35 0.96 1.55 3.07 3.93 -72.94%
EPS -0.53 -0.44 -3.54 2.91 -1.24 -2.32 -2.03 -59.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1121 -10.6751 -10.1113 -6.5708 -9.3621 -8.1223 -5.8005 -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 0.43 0.70 0.46 1.02 -
P/EPS 0.00 0.00 0.00 0.14 -0.87 -0.61 -1.98 -
EY 0.00 0.00 0.00 698.00 -114.62 -164.06 -50.61 -
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 0.43 0.27 0.33 0.40 -
P/EPS 0.00 0.00 0.00 0.14 -0.34 -0.43 -0.78 -
EY 0.00 0.00 0.00 698.00 -298.00 -232.42 -127.85 -
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