[XIN] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
05-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -37.7%
YoY- -148.04%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Revenue 55,488 53,199 26,339 71,530 72,329 29,220 72,775 -4.60%
PBT 5,643 4,801 -27,116 -23,850 -9,636 -22,808 -7,690 -
Tax -2,159 -1,594 -706 -51 5,050 22,808 7,690 -
NP 3,484 3,207 -27,822 -23,901 -4,586 0 0 -
-
NP to SH 3,484 3,207 -27,822 -23,901 -9,636 -22,689 -7,717 -
-
Tax Rate 38.26% 33.20% - - - - - -
Total Cost 52,004 49,992 54,161 95,431 76,915 29,220 72,775 -5.67%
-
Net Worth 110,500 85,944 39,591 -3,889,713 -15,153 2,358 -5,069 -
Dividend
30/06/06 30/06/05 30/06/04 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Net Worth 110,500 85,944 39,591 -3,889,713 -15,153 2,358 -5,069 -
NOSH 129,999 126,388 61,305 39,906 39,878 39,913 39,000 23.28%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
NP Margin 6.28% 6.03% -105.63% -33.41% -6.34% 0.00% 0.00% -
ROE 3.15% 3.73% -70.27% 0.00% 0.00% -961.86% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
RPS 42.68 42.09 42.96 179.24 181.37 73.21 186.60 -22.62%
EPS 2.68 2.54 -45.38 -59.89 -24.16 -56.85 -19.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.68 0.6458 -97.47 -0.38 0.0591 -0.13 -
Adjusted Per Share Value based on latest NOSH - 39,906
30/06/06 30/06/05 30/06/04 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
RPS 11.59 11.11 5.50 14.94 15.10 6.10 15.20 -4.60%
EPS 0.73 0.67 -5.81 -4.99 -2.01 -4.74 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2307 0.1795 0.0827 -8.1223 -0.0316 0.0049 -0.0106 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/09/02 28/09/01 - 29/09/00 -
Price 0.48 0.49 0.85 0.17 0.38 0.00 1.25 -
P/RPS 1.12 1.16 1.98 0.09 0.21 0.00 0.67 9.34%
P/EPS 17.91 19.31 -1.87 -0.28 -1.57 0.00 -6.32 -
EY 5.58 5.18 -53.39 -352.31 -63.59 0.00 -15.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 1.32 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Date 25/08/06 25/08/05 27/08/04 05/11/02 06/11/01 - 17/11/00 -
Price 0.34 0.32 0.73 0.12 0.49 0.00 0.92 -
P/RPS 0.80 0.76 1.70 0.07 0.27 0.00 0.49 8.89%
P/EPS 12.69 12.61 -1.61 -0.20 -2.03 0.00 -4.65 -
EY 7.88 7.93 -62.17 -499.10 -49.31 0.00 -21.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 1.13 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