[XIN] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -53.59%
YoY- -38.36%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 52,352 44,583 34,794 26,339 18,417 20,156 24,914 63.98%
PBT -21,797 -20,181 -23,666 -27,116 -18,092 -7,677 -11,070 57.03%
Tax -2,119 -1,393 -1,190 -706 -22 -22 -22 1995.39%
NP -23,916 -21,574 -24,856 -27,822 -18,114 -7,699 -11,092 66.82%
-
NP to SH -23,916 -21,574 -24,856 -27,822 -18,114 -7,699 -11,092 66.82%
-
Tax Rate - - - - - - - -
Total Cost 76,268 66,157 59,650 54,161 36,531 27,855 36,006 64.85%
-
Net Worth 85,133 83,308 83,313 39,591 -50,199 -53,679 -5,112,263 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 85,133 83,308 83,313 39,591 -50,199 -53,679 -5,112,263 -
NOSH 127,065 125,862 127,313 61,305 39,897 39,874 39,867 116.42%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -45.68% -48.39% -71.44% -105.63% -98.35% -38.20% -44.52% -
ROE -28.09% -25.90% -29.83% -70.27% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 41.20 35.42 27.33 42.96 46.16 50.55 62.49 -24.22%
EPS -18.82 -17.14 -19.52 -45.38 -45.40 -19.31 -27.82 -22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.6619 0.6544 0.6458 -1.2582 -1.3462 -128.23 -
Adjusted Per Share Value based on latest NOSH - 61,305
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.93 9.31 7.27 5.50 3.85 4.21 5.20 64.01%
EPS -4.99 -4.50 -5.19 -5.81 -3.78 -1.61 -2.32 66.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.174 0.174 0.0827 -0.1048 -0.1121 -10.6751 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.44 0.51 0.58 0.85 0.05 0.05 0.05 -
P/RPS 1.07 1.44 2.12 1.98 0.11 0.10 0.08 462.57%
P/EPS -2.34 -2.98 -2.97 -1.87 -0.11 -0.26 -0.18 452.01%
EY -42.78 -33.61 -33.66 -53.39 -908.02 -386.16 -556.44 -81.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.89 1.32 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 27/08/04 29/04/04 25/03/04 30/10/03 -
Price 0.46 0.48 0.50 0.73 0.05 0.05 0.05 -
P/RPS 1.12 1.36 1.83 1.70 0.11 0.10 0.08 479.94%
P/EPS -2.44 -2.80 -2.56 -1.61 -0.11 -0.26 -0.18 467.61%
EY -40.92 -35.71 -39.05 -62.17 -908.02 -386.16 -556.44 -82.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.76 1.13 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