[XIN] QoQ TTM 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- 28.86%
YoY- -5.7%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 62,808 71,530 74,572 80,938 74,257 72,329 77,972 -13.39%
PBT -25,863 -23,850 -17,306 -7,886 -11,085 -9,636 -5,635 175.41%
Tax -51 -51 -51 227 2,567 5,050 5,635 -
NP -25,914 -23,901 -17,357 -7,659 -8,518 -4,586 0 -
-
NP to SH -25,914 -23,901 -17,357 -7,886 -11,085 -9,636 -5,635 175.77%
-
Tax Rate - - - - - - - -
Total Cost 88,722 95,431 91,929 88,597 82,775 76,915 77,972 8.96%
-
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 -41.26% -33.41% -23.28% -9.46% -11.47% -6.34% 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 157.42 179.24 186.79 207.29 186.96 181.37 209.79 -17.38%
EPS -64.95 -59.89 -43.48 -20.20 -27.91 -24.16 -15.16 163.08%
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 13.77 15.68 16.34 17.74 16.27 15.85 17.09 -13.37%
EPS -5.68 -5.24 -3.80 -1.73 -2.43 -2.11 -1.24 175.05%
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 0.08 0.09 0.26 0.33 0.40 0.21 0.20 -45.62%
P/EPS -0.20 -0.28 -1.10 -3.37 -2.69 -1.57 -2.77 -82.57%
EY -499.60 -352.31 -90.58 -29.70 -37.21 -63.59 -36.10 473.67%
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 0.03 0.07 0.10 0.25 0.41 0.27 0.20 -71.67%
P/EPS -0.08 -0.20 -0.44 -2.53 -2.72 -2.03 -2.84 -90.68%
EY -1,298.97 -499.10 -228.82 -39.60 -36.72 -49.31 -35.26 999.91%
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