[XIN] YoY Annualized Quarter 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- 7.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Revenue 58,590 25,788 44,228 67,756 46,730 75,186 -6.43%
PBT -49,250 -8,452 -34,150 -17,036 -14,950 -6,136 74.24%
Tax -2,380 0 0 0 14,950 6,136 -
NP -51,630 -8,452 -34,150 -17,036 0 0 -
-
NP to SH -51,630 -8,452 -34,150 -17,036 -14,950 -6,136 76.45%
-
Tax Rate - - - - - - -
Total Cost 110,220 34,240 78,378 84,792 46,730 75,186 10.73%
-
Net Worth 82,973 -5,112,263 -4,484,033 -18,795 -399 -7,968 -
Dividend
30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Net Worth 82,973 -5,112,263 -4,484,033 -18,795 -399 -7,968 -
NOSH 126,792 39,867 39,904 39,990 39,909 39,844 36.15%
Ratio Analysis
30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
NP Margin -88.12% -32.77% -77.21% -25.14% 0.00% 0.00% -
ROE -62.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 46.21 64.68 110.84 169.43 117.09 188.70 -31.27%
EPS -40.72 -21.20 -85.58 -42.70 -37.46 -15.40 29.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6544 -128.23 -112.37 -0.47 -0.01 -0.20 -
Adjusted Per Share Value based on latest NOSH - 39,717
30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 12.23 5.38 9.24 14.15 9.76 15.70 -6.44%
EPS -10.78 -1.76 -7.13 -3.56 -3.12 -1.28 76.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1733 -10.6751 -9.3633 -0.0392 -0.0008 -0.0166 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 30/09/04 30/09/03 31/12/02 31/12/01 - 26/12/00 -
Price 0.58 0.05 0.13 0.75 0.00 0.65 -
P/RPS 1.26 0.00 0.12 0.44 0.00 0.34 41.80%
P/EPS -1.42 0.00 -0.15 -1.76 0.00 -4.22 -25.20%
EY -70.21 0.00 -658.31 -56.80 0.00 -23.69 33.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 29/11/04 30/10/03 29/01/03 06/02/02 10/02/00 19/01/01 -
Price 0.50 0.05 0.05 0.76 2.62 0.76 -
P/RPS 1.08 0.00 0.05 0.45 2.24 0.40 30.31%
P/EPS -1.23 0.00 -0.06 -1.78 -6.99 -4.94 -30.97%
EY -81.44 0.00 -1,711.60 -56.05 -14.30 -20.26 44.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 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