[XIN] YoY Quarter Result on 30-Jun-2002 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -1228.99%
YoY- -4172.25%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 13,321 10,624 2,855 18,822 25,188 19,355 7,798 -0.57%
PBT 3,035 1,895 3,511 -9,647 -227 -2,026 -9,090 -
Tax -1,096 -726 0 -51 227 2,026 9,090 -
NP 1,939 1,169 3,511 -9,698 0 0 0 -100.00%
-
NP to SH 1,939 1,169 3,511 -9,698 -227 -2,053 -8,971 -
-
Tax Rate 36.11% 38.31% 0.00% - - - - -
Total Cost 11,382 9,455 -656 28,520 25,188 19,355 7,798 -0.40%
-
Net Worth 107,722 85,133 -50,199 -2,777,847 -9,663 -4,735 6,778 -2.92%
Dividend
31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 107,722 85,133 -50,199 -2,777,847 -9,663 -4,735 6,778 -2.92%
NOSH 126,732 127,065 39,897 39,923 37,166 39,466 39,871 -1.23%
Ratio Analysis
31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 14.56% 11.00% 122.98% -51.52% 0.00% 0.00% 0.00% -
ROE 1.80% 1.37% 0.00% 0.00% 0.00% 0.00% -132.35% -
Per Share
31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 10.51 8.36 7.16 47.15 67.77 49.04 19.56 0.66%
EPS 1.53 0.92 8.80 -24.31 -0.60 -5.10 -22.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.67 -1.2582 -69.58 -0.26 -0.12 0.17 -1.70%
Adjusted Per Share Value based on latest NOSH - 39,923
31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2.78 2.22 0.60 3.93 5.26 4.04 1.63 -0.57%
EPS 0.40 0.24 0.73 -2.03 -0.05 -0.43 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2249 0.1778 -0.1048 -5.8005 -0.0202 -0.0099 0.0142 -2.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/03/06 31/03/05 31/03/04 28/06/02 29/06/01 30/06/00 - -
Price 0.43 0.44 0.05 0.48 0.42 1.63 0.00 -
P/RPS 4.09 5.26 0.00 1.02 0.62 3.32 0.00 -100.00%
P/EPS 28.10 47.83 0.00 -1.98 -68.77 -31.33 0.00 -100.00%
EY 3.56 2.09 0.00 -50.61 -1.45 -3.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/05/06 31/05/05 29/04/04 16/08/02 21/08/01 11/08/00 - -
Price 0.44 0.46 0.05 0.19 0.43 1.65 0.00 -
P/RPS 4.19 5.50 0.00 0.40 0.63 3.36 0.00 -100.00%
P/EPS 28.76 50.00 0.00 -0.78 -70.40 -31.72 0.00 -100.00%
EY 3.48 2.00 0.00 -127.85 -1.42 -3.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.69 0.00 0.00 0.00 0.00 0.00 -100.00%

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