[XIN] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 57.97%
YoY- 81.02%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 47,592 60,206 58,590 25,788 44,228 67,756 46,730 -0.01%
PBT 2,692 2,410 -49,250 -8,452 -34,150 -17,036 -14,950 -
Tax -950 -828 -2,380 0 0 0 14,950 -
NP 1,742 1,582 -51,630 -8,452 -34,150 -17,036 0 -100.00%
-
NP to SH 1,742 1,582 -51,630 -8,452 -34,150 -17,036 -14,950 -
-
Tax Rate 35.29% 34.36% - - - - - -
Total Cost 45,850 58,624 110,220 34,240 78,378 84,792 46,730 0.02%
-
Net Worth 108,559 88,030 82,973 -5,112,263 -4,484,033 -18,795 -399 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Net Worth 108,559 88,030 82,973 -5,112,263 -4,484,033 -18,795 -399 -
NOSH 126,231 127,580 126,792 39,867 39,904 39,990 39,909 -1.22%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
NP Margin 3.66% 2.63% -88.12% -32.77% -77.21% -25.14% 0.00% -
ROE 1.60% 1.80% -62.22% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 37.70 47.19 46.21 64.68 110.84 169.43 117.09 1.22%
EPS 1.38 1.24 -40.72 -21.20 -85.58 -42.70 -37.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.69 0.6544 -128.23 -112.37 -0.47 -0.01 -
Adjusted Per Share Value based on latest NOSH - 39,867
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 9.94 12.57 12.23 5.38 9.24 14.15 9.76 -0.01%
EPS 0.36 0.33 -10.78 -1.76 -7.13 -3.56 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2267 0.1838 0.1733 -10.6751 -9.3633 -0.0392 -0.0008 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 - -
Price 0.32 0.48 0.58 0.05 0.13 0.75 0.00 -
P/RPS 0.85 1.02 1.26 0.00 0.12 0.44 0.00 -100.00%
P/EPS 23.19 38.71 -1.42 0.00 -0.15 -1.76 0.00 -100.00%
EY 4.31 2.58 -70.21 0.00 -658.31 -56.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.70 0.89 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Date 27/11/06 25/11/05 29/11/04 30/10/03 29/01/03 06/02/02 10/02/00 -
Price 0.31 0.39 0.50 0.05 0.05 0.76 2.62 -
P/RPS 0.82 0.83 1.08 0.00 0.05 0.45 2.24 1.08%
P/EPS 22.46 31.45 -1.23 0.00 -0.06 -1.78 -6.99 -
EY 4.45 3.18 -81.44 0.00 -1,711.60 -56.05 -14.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.76 0.00 0.00 0.00 0.00 -100.00%

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