[XIN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -2210.92%
YoY- -32.62%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 52,352 41,728 29,295 14,393 11,946 9,091 6,447 303.48%
PBT -21,797 -23,692 -24,625 -25,962 -1,154 -4,665 -2,113 373.20%
Tax -2,119 -1,393 -1,190 -706 0 0 0 -
NP -23,916 -25,085 -25,815 -26,668 -1,154 -4,665 -2,113 403.36%
-
NP to SH -23,916 -25,085 -25,815 -26,668 -1,154 -4,665 -2,113 403.36%
-
Tax Rate - - - - - - - -
Total Cost 76,268 66,813 55,110 41,061 13,100 13,756 8,560 329.20%
-
Net Worth 74,012 83,899 82,973 39,591 -50,240 -53,721 -5,112,263 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 74,012 83,899 82,973 39,591 -50,240 -53,721 -5,112,263 -
NOSH 110,466 126,755 126,792 61,305 39,930 39,905 39,867 97.15%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -45.68% -60.12% -88.12% -185.28% -9.66% -51.31% -32.77% -
ROE -32.31% -29.90% -31.11% -67.36% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 47.39 32.92 23.10 23.48 29.92 22.78 16.17 104.66%
EPS -21.65 -19.79 -20.36 -43.50 -2.89 -11.69 -5.30 155.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.6619 0.6544 0.6458 -1.2582 -1.3462 -128.23 -
Adjusted Per Share Value based on latest NOSH - 61,305
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.47 9.15 6.42 3.15 2.62 1.99 1.41 303.96%
EPS -5.24 -5.50 -5.66 -5.84 -0.25 -1.02 -0.46 405.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1622 0.1839 0.1819 0.0868 -0.1101 -0.1177 -11.2045 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.44 0.51 0.58 0.85 0.05 0.05 0.05 -
P/RPS 0.93 1.55 2.51 3.62 0.00 0.00 0.00 -
P/EPS -2.03 -2.58 -2.85 -1.95 0.00 0.00 0.00 -
EY -49.20 -38.80 -35.10 -51.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.89 1.32 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 27/08/04 29/04/04 25/03/04 30/10/03 -
Price 0.46 0.48 0.50 0.73 0.05 0.05 0.05 -
P/RPS 0.97 1.46 2.16 3.11 0.00 0.00 0.00 -
P/EPS -2.12 -2.43 -2.46 -1.68 0.00 0.00 0.00 -
EY -47.07 -41.23 -40.72 -59.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.76 1.13 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