[XIN] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -10.39%
YoY- 72.68%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 58,590 57,572 15,928 18,182 25,788 33,179 35,610 39.24%
PBT -49,250 -103,848 -1,538 -9,330 -8,452 -20,087 -4,198 413.99%
Tax -2,380 -2,824 0 0 0 -22 0 -
NP -51,630 -106,672 -1,538 -9,330 -8,452 -20,109 -4,198 430.38%
-
NP to SH -51,630 -106,672 -1,538 -9,330 -8,452 -20,109 -4,198 430.38%
-
Tax Rate - - - - - - - -
Total Cost 110,220 164,244 17,466 27,512 34,240 53,288 39,809 96.80%
-
Net Worth 82,973 39,591 -50,240 -53,721 -5,112,263 -4,842,518 -3,147,403 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 82,973 39,591 -50,240 -53,721 -5,112,263 -4,842,518 -3,147,403 -
NOSH 126,792 61,305 39,930 39,905 39,867 39,898 39,911 115.65%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -88.12% -185.28% -9.66% -51.31% -32.77% -60.61% -11.79% -
ROE -62.22% -269.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.21 93.91 39.89 45.56 64.68 83.16 89.22 -35.42%
EPS -40.72 -174.00 -3.85 -23.38 -21.20 -50.40 -10.52 145.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6544 0.6458 -1.2582 -1.3462 -128.23 -121.37 -78.86 -
Adjusted Per Share Value based on latest NOSH - 39,874
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.23 12.02 3.33 3.80 5.38 6.93 7.44 39.15%
EPS -10.78 -22.27 -0.32 -1.95 -1.76 -4.20 -0.88 428.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1733 0.0827 -0.1049 -0.1122 -10.6751 -10.1118 -6.5722 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.58 0.85 0.05 0.05 0.05 0.05 0.05 -
P/RPS 1.26 0.91 0.00 0.00 0.00 0.00 0.06 656.95%
P/EPS -1.42 -0.49 0.00 0.00 0.00 0.00 -0.48 105.67%
EY -70.21 -204.71 0.00 0.00 0.00 0.00 -210.40 -51.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.32 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 29/04/04 25/03/04 30/10/03 26/08/03 17/04/03 -
Price 0.50 0.73 0.05 0.05 0.05 0.05 0.05 -
P/RPS 1.08 0.78 0.00 0.00 0.00 0.00 0.06 583.22%
P/EPS -1.23 -0.42 0.00 0.00 0.00 0.00 -0.48 86.93%
EY -81.44 -238.36 0.00 0.00 0.00 0.00 -210.40 -46.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.13 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