[XIN] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 87.54%
YoY- 81.02%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,393 2,855 2,644 6,447 6,471 4,594 7,402 55.85%
PBT -25,962 3,511 -2,552 -2,113 -16,938 13,926 -5,945 167.41%
Tax -706 0 0 0 -22 0 0 -
NP -26,668 3,511 -2,552 -2,113 -16,960 13,926 -5,945 172.24%
-
NP to SH -26,668 3,511 -2,552 -2,113 -16,960 13,926 -5,945 172.24%
-
Tax Rate - 0.00% - - - 0.00% - -
Total Cost 41,061 -656 5,196 8,560 23,431 -9,332 13,347 111.67%
-
Net Worth 39,591 -50,199 -53,679 -5,112,263 -4,842,237 -3,146,717 -4,483,487 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 39,591 -50,199 -53,679 -5,112,263 -4,842,237 -3,146,717 -4,483,487 -
NOSH 61,305 39,897 39,874 39,867 39,896 39,902 39,899 33.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -185.28% 122.98% -96.52% -32.77% -262.09% 303.13% -80.32% -
ROE -67.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.48 7.16 6.63 16.17 16.22 11.51 18.55 17.03%
EPS -43.50 8.80 -6.40 -5.30 -42.51 34.90 -14.90 104.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6458 -1.2582 -1.3462 -128.23 -121.37 -78.86 -112.37 -
Adjusted Per Share Value based on latest NOSH - 39,867
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.15 0.63 0.58 1.41 1.42 1.01 1.62 55.84%
EPS -5.84 0.77 -0.56 -0.46 -3.72 3.05 -1.30 172.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 -0.11 -0.1176 -11.2045 -10.6127 -6.8966 -9.8264 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.85 0.05 0.05 0.05 0.05 0.05 0.13 -
P/RPS 3.62 0.00 0.00 0.00 0.00 0.43 0.70 199.34%
P/EPS -1.95 0.00 0.00 0.00 0.00 0.14 -0.87 71.35%
EY -51.18 0.00 0.00 0.00 0.00 698.00 -114.62 -41.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 29/04/04 25/03/04 30/10/03 26/08/03 17/04/03 29/01/03 -
Price 0.73 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 3.11 0.00 0.00 0.00 0.00 0.43 0.27 410.79%
P/EPS -1.68 0.00 0.00 0.00 0.00 0.14 -0.34 190.38%
EY -59.59 0.00 0.00 0.00 0.00 698.00 -298.00 -65.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 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