[XIN] QoQ Annualized Quarter Result on 30-Jun-2001 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
21-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- 21.85%
YoY- 51.99%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 74,333 67,756 71,016 77,972 70,378 75,186 93,588 -14.24%
PBT -10,212 -17,036 -18,344 -5,635 -7,210 -6,136 -2,340 167.29%
Tax 0 0 0 5,635 7,210 6,136 2,340 -
NP -10,212 -17,036 -18,344 0 0 0 0 -
-
NP to SH -10,212 -17,036 -18,344 -5,635 -7,210 -6,136 -2,340 167.29%
-
Tax Rate - - - - - - - -
Total Cost 84,545 84,792 89,360 77,972 70,378 75,186 93,588 -6.55%
-
Net Worth -17,950 -18,795 -15,153 -10,376 -10,338 -7,968 -5,069 132.50%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth -17,950 -18,795 -15,153 -10,376 -10,338 -7,968 -5,069 132.50%
NOSH 39,890 39,990 39,878 39,907 39,764 39,844 39,000 1.51%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -13.74% -25.14% -25.83% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 186.34 169.43 178.08 195.38 176.99 188.70 239.97 -15.53%
EPS -25.60 -42.70 -45.96 -14.10 -18.13 -15.40 -6.00 163.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.45 -0.47 -0.38 -0.26 -0.26 -0.20 -0.13 129.00%
Adjusted Per Share Value based on latest NOSH - 37,166
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 15.52 14.15 14.83 16.28 14.70 15.70 19.54 -14.24%
EPS -2.13 -3.56 -3.83 -1.18 -1.51 -1.28 -0.49 166.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0375 -0.0392 -0.0316 -0.0217 -0.0216 -0.0166 -0.0106 132.35%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.68 0.75 0.38 0.42 0.34 0.65 1.25 -
P/RPS 0.36 0.44 0.21 0.21 0.19 0.34 0.52 -21.75%
P/EPS -2.66 -1.76 -0.83 -2.97 -1.88 -4.22 -20.83 -74.67%
EY -37.65 -56.80 -121.05 -33.62 -53.33 -23.69 -4.80 295.27%
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
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 07/05/02 06/02/02 06/11/01 21/08/01 31/05/01 19/01/01 17/11/00 -
Price 0.51 0.76 0.49 0.43 0.38 0.76 0.92 -
P/RPS 0.27 0.45 0.28 0.22 0.21 0.40 0.38 -20.39%
P/EPS -1.99 -1.78 -1.07 -3.05 -2.10 -4.94 -15.33 -74.39%
EY -50.20 -56.05 -93.88 -32.84 -47.72 -20.26 -6.52 290.40%
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