[XIN] QoQ Annualized Quarter Result on 31-Mar-2001 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -17.51%
YoY- 44.16%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 67,756 71,016 77,972 70,378 75,186 93,588 57,585 11.42%
PBT -17,036 -18,344 -5,635 -7,210 -6,136 -2,340 -11,711 28.29%
Tax 0 0 5,635 7,210 6,136 2,340 11,711 -
NP -17,036 -18,344 0 0 0 0 0 -
-
NP to SH -17,036 -18,344 -5,635 -7,210 -6,136 -2,340 -11,738 28.10%
-
Tax Rate - - - - - - - -
Total Cost 84,792 89,360 77,972 70,378 75,186 93,588 57,585 29.33%
-
Net Worth -18,795 -15,153 -10,376 -10,338 -7,968 -5,069 -4,792 148.08%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth -18,795 -15,153 -10,376 -10,338 -7,968 -5,069 -4,792 148.08%
NOSH 39,990 39,878 39,907 39,764 39,844 39,000 39,940 0.08%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -25.14% -25.83% 0.00% 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
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 169.43 178.08 195.38 176.99 188.70 239.97 144.18 11.32%
EPS -42.70 -45.96 -14.10 -18.13 -15.40 -6.00 -29.40 28.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.47 -0.38 -0.26 -0.26 -0.20 -0.13 -0.12 147.85%
Adjusted Per Share Value based on latest NOSH - 39,661
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 14.85 15.56 17.09 15.42 16.48 20.51 12.62 11.42%
EPS -3.73 -4.02 -1.24 -1.58 -1.34 -0.51 -2.57 28.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0412 -0.0332 -0.0227 -0.0227 -0.0175 -0.0111 -0.0105 148.15%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.75 0.38 0.42 0.34 0.65 1.25 1.63 -
P/RPS 0.44 0.21 0.21 0.19 0.34 0.52 1.13 -46.58%
P/EPS -1.76 -0.83 -2.97 -1.88 -4.22 -20.83 -5.55 -53.39%
EY -56.80 -121.05 -33.62 -53.33 -23.69 -4.80 -18.03 114.45%
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
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 06/02/02 06/11/01 21/08/01 31/05/01 19/01/01 17/11/00 11/08/00 -
Price 0.76 0.49 0.43 0.38 0.76 0.92 1.65 -
P/RPS 0.45 0.28 0.22 0.21 0.40 0.38 1.14 -46.09%
P/EPS -1.78 -1.07 -3.05 -2.10 -4.94 -15.33 -5.61 -53.38%
EY -56.05 -93.88 -32.84 -47.72 -20.26 -6.52 -17.81 114.30%
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