[XIN] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -15.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 71,530 74,572 80,938 74,257 72,329 77,972 72,139 -0.56%
PBT -23,850 -17,306 -7,886 -11,085 -9,636 -5,635 -7,434 117.37%
Tax -51 -51 227 2,567 5,050 5,635 7,434 -
NP -23,901 -17,357 -7,659 -8,518 -4,586 0 0 -
-
NP to SH -23,901 -17,357 -7,886 -11,085 -9,636 -5,635 -7,461 117.15%
-
Tax Rate - - - - - - - -
Total Cost 95,431 91,929 88,597 82,775 76,915 77,972 72,139 20.48%
-
Net Worth -3,889,713 -2,777,847 -17,570 -18,667 -15,153 -9,663 -10,311 5102.08%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -3,889,713 -2,777,847 -17,570 -18,667 -15,153 -9,663 -10,311 5102.08%
NOSH 39,906 39,923 39,045 39,717 39,878 37,166 39,661 0.41%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -33.41% -23.28% -9.46% -11.47% -6.34% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 179.24 186.79 207.29 186.96 181.37 209.79 181.89 -0.97%
EPS -59.89 -43.48 -20.20 -27.91 -24.16 -15.16 -18.81 116.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -97.47 -69.58 -0.45 -0.47 -0.38 -0.26 -0.26 5080.43%
Adjusted Per Share Value based on latest NOSH - 39,717
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.94 15.57 16.90 15.51 15.10 16.28 15.06 -0.53%
EPS -4.99 -3.62 -1.65 -2.31 -2.01 -1.18 -1.56 116.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -8.1223 -5.8005 -0.0367 -0.039 -0.0316 -0.0202 -0.0215 5107.06%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.17 0.48 0.68 0.75 0.38 0.42 0.34 -
P/RPS 0.09 0.26 0.33 0.40 0.21 0.20 0.19 -39.20%
P/EPS -0.28 -1.10 -3.37 -2.69 -1.57 -2.77 -1.81 -71.14%
EY -352.31 -90.58 -29.70 -37.21 -63.59 -36.10 -55.33 243.15%
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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 05/11/02 16/08/02 07/05/02 06/02/02 06/11/01 21/08/01 31/05/01 -
Price 0.12 0.19 0.51 0.76 0.49 0.43 0.38 -
P/RPS 0.07 0.10 0.25 0.41 0.27 0.20 0.21 -51.89%
P/EPS -0.20 -0.44 -2.53 -2.72 -2.03 -2.84 -2.02 -78.56%
EY -499.10 -228.82 -39.60 -36.72 -49.31 -35.26 -49.51 366.00%
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