[XIN] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 18.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 74,572 55,750 33,878 17,754 77,972 52,784 37,593 58.07%
PBT -17,306 -7,659 -8,518 -4,586 -5,635 -5,408 -3,068 217.88%
Tax -51 0 0 0 5,635 5,408 3,068 -
NP -17,357 -7,659 -8,518 -4,586 0 0 0 -
-
NP to SH -17,357 -7,659 -8,518 -4,586 -5,635 -5,408 -3,068 218.51%
-
Tax Rate - - - - - - - -
Total Cost 91,929 63,409 42,396 22,340 77,972 52,784 37,593 81.80%
-
Net Worth -2,776,763 -17,950 -18,795 -15,153 -10,376 -10,338 -7,968 4905.51%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -2,776,763 -17,950 -18,795 -15,153 -10,376 -10,338 -7,968 4905.51%
NOSH 39,907 39,890 39,990 39,878 39,907 39,764 39,844 0.10%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -23.28% -13.74% -25.14% -25.83% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 186.86 139.76 84.71 44.52 195.38 132.74 94.35 57.90%
EPS -43.50 -19.20 -21.35 -11.49 -14.10 -13.60 -7.70 218.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -69.58 -0.45 -0.47 -0.38 -0.26 -0.26 -0.20 4899.85%
Adjusted Per Share Value based on latest NOSH - 39,878
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 16.34 12.22 7.43 3.89 17.09 11.57 8.24 58.03%
EPS -3.80 -1.68 -1.87 -1.01 -1.24 -1.19 -0.67 219.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.0858 -0.0393 -0.0412 -0.0332 -0.0227 -0.0227 -0.0175 4898.51%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.48 0.68 0.75 0.38 0.42 0.34 0.65 -
P/RPS 0.26 0.49 0.89 0.85 0.21 0.26 0.69 -47.92%
P/EPS -1.10 -3.54 -3.52 -3.30 -2.97 -2.50 -8.44 -74.38%
EY -90.61 -28.24 -28.40 -30.26 -33.62 -40.00 -11.85 289.57%
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
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 16/08/02 07/05/02 06/02/02 06/11/01 21/08/01 31/05/01 19/01/01 -
Price 0.19 0.51 0.76 0.49 0.43 0.38 0.76 -
P/RPS 0.10 0.36 0.90 1.10 0.22 0.29 0.81 -75.30%
P/EPS -0.44 -2.66 -3.57 -4.26 -3.05 -2.79 -9.87 -87.49%
EY -228.91 -37.65 -28.03 -23.47 -32.84 -35.79 -10.13 703.86%
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