[XIN] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
07-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 121.85%
YoY- 136.71%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 7,402 14,712 18,822 21,872 16,124 17,754 25,188 -55.69%
PBT -5,945 -11,130 -9,647 859 -3,932 -4,586 -227 776.66%
Tax 0 0 -51 0 0 0 227 -
NP -5,945 -11,130 -9,698 859 -3,932 -4,586 0 -
-
NP to SH -5,945 -11,130 -9,698 859 -3,932 -4,586 -227 776.66%
-
Tax Rate - - - 0.00% - - - -
Total Cost 13,347 25,842 28,520 21,013 20,056 22,340 25,188 -34.44%
-
Net Worth -4,483,487 -3,889,713 -2,777,847 -17,570 -18,667 -15,153 -9,663 5826.69%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -4,483,487 -3,889,713 -2,777,847 -17,570 -18,667 -15,153 -9,663 5826.69%
NOSH 39,899 39,906 39,923 39,045 39,717 39,878 37,166 4.83%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -80.32% -75.65% -51.52% 3.93% -24.39% -25.83% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.55 36.87 47.15 56.02 40.60 44.52 67.77 -57.74%
EPS -14.90 -27.89 -24.31 2.20 -9.85 -11.49 -0.60 746.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -112.37 -97.47 -69.58 -0.45 -0.47 -0.38 -0.26 5553.49%
Adjusted Per Share Value based on latest NOSH - 39,045
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.62 3.22 4.13 4.79 3.53 3.89 5.52 -55.73%
EPS -1.30 -2.44 -2.13 0.19 -0.86 -1.01 -0.05 772.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -9.8264 -8.525 -6.0882 -0.0385 -0.0409 -0.0332 -0.0212 5822.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.13 0.17 0.48 0.68 0.75 0.38 0.42 -
P/RPS 0.70 0.46 1.02 1.21 1.85 0.85 0.62 8.40%
P/EPS -0.87 -0.61 -1.98 30.91 -7.58 -3.30 -68.77 -94.52%
EY -114.62 -164.06 -50.61 3.24 -13.20 -30.26 -1.45 1727.27%
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/01/03 05/11/02 16/08/02 07/05/02 06/02/02 06/11/01 21/08/01 -
Price 0.05 0.12 0.19 0.51 0.76 0.49 0.43 -
P/RPS 0.27 0.33 0.40 0.91 1.87 1.10 0.63 -43.06%
P/EPS -0.34 -0.43 -0.78 23.18 -7.68 -4.26 -70.40 -97.11%
EY -298.00 -232.42 -127.85 4.31 -13.03 -23.47 -1.42 3397.21%
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