[XIN] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -8.42%
YoY- -133.78%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 24,914 33,179 45,530 62,808 71,530 74,572 80,938 -54.37%
PBT -11,070 -20,087 -12,796 -25,863 -23,850 -17,306 -7,886 25.34%
Tax -22 -22 -51 -51 -51 -51 227 -
NP -11,092 -20,109 -12,847 -25,914 -23,901 -17,357 -7,659 27.97%
-
NP to SH -11,092 -20,109 -12,847 -25,914 -23,901 -17,357 -7,886 25.51%
-
Tax Rate - - - - - - - -
Total Cost 36,006 53,288 58,377 88,722 95,431 91,929 88,597 -45.10%
-
Net Worth -5,112,263 -4,842,237 -3,146,717 -4,483,487 -3,889,713 -2,777,847 -17,570 4275.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -5,112,263 -4,842,237 -3,146,717 -4,483,487 -3,889,713 -2,777,847 -17,570 4275.84%
NOSH 39,867 39,896 39,902 39,899 39,906 39,923 39,045 1.39%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -44.52% -60.61% -28.22% -41.26% -33.41% -23.28% -9.46% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 62.49 83.16 114.10 157.42 179.24 186.79 207.29 -55.00%
EPS -27.82 -50.40 -32.20 -64.95 -59.89 -43.48 -20.20 23.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -128.23 -121.37 -78.86 -112.37 -97.47 -69.58 -0.45 4215.43%
Adjusted Per Share Value based on latest NOSH - 39,899
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.20 6.93 9.51 13.12 14.94 15.57 16.90 -54.39%
EPS -2.32 -4.20 -2.68 -5.41 -4.99 -3.62 -1.65 25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -10.6751 -10.1113 -6.5708 -9.3621 -8.1223 -5.8005 -0.0367 4274.93%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.05 0.05 0.05 0.13 0.17 0.48 0.68 -
P/RPS 0.08 0.06 0.04 0.08 0.09 0.26 0.33 -61.08%
P/EPS -0.18 -0.10 -0.16 -0.20 -0.28 -1.10 -3.37 -85.79%
EY -556.44 -1,008.06 -643.92 -499.60 -352.31 -90.58 -29.70 604.15%
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/10/03 26/08/03 17/04/03 29/01/03 05/11/02 16/08/02 07/05/02 -
Price 0.05 0.05 0.05 0.05 0.12 0.19 0.51 -
P/RPS 0.08 0.06 0.04 0.03 0.07 0.10 0.25 -53.18%
P/EPS -0.18 -0.10 -0.16 -0.08 -0.20 -0.44 -2.53 -82.80%
EY -556.44 -1,008.06 -643.92 -1,298.97 -499.10 -228.82 -39.60 481.36%
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