[XIN] YoY 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
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 12,509 14,863 14,902 6,447 7,402 16,124 15,158 0.20%
PBT 1,032 569 1,337 -2,113 -5,945 -3,932 -2,869 -
Tax -291 -233 -484 0 0 0 2,869 -
NP 741 336 853 -2,113 -5,945 -3,932 0 -100.00%
-
NP to SH 741 336 853 -2,113 -5,945 -3,932 -2,869 -
-
Tax Rate 28.20% 40.95% 36.20% - - - - -
Total Cost 11,768 14,527 14,049 8,560 13,347 20,056 15,158 0.27%
-
Net Worth 109,872 85,866 83,313 -5,112,263 -4,483,487 -18,667 -399 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Net Worth 109,872 85,866 83,313 -5,112,263 -4,483,487 -18,667 -399 -
NOSH 127,758 124,444 127,313 39,867 39,899 39,717 39,902 -1.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
NP Margin 5.92% 2.26% 5.72% -32.77% -80.32% -24.39% 0.00% -
ROE 0.67% 0.39% 1.02% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 9.79 11.94 11.70 16.17 18.55 40.60 37.99 1.46%
EPS 0.58 0.27 0.67 -5.30 -14.90 -9.85 -7.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.69 0.6544 -128.23 -112.37 -0.47 -0.01 -
Adjusted Per Share Value based on latest NOSH - 39,867
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 2.61 3.10 3.11 1.35 1.55 3.37 3.17 0.20%
EPS 0.15 0.07 0.18 -0.44 -1.24 -0.82 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2294 0.1793 0.174 -10.6751 -9.3621 -0.039 -0.0008 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 - -
Price 0.32 0.48 0.58 0.05 0.13 0.75 0.00 -
P/RPS 3.27 4.02 4.96 0.00 0.70 1.85 0.00 -100.00%
P/EPS 55.17 177.78 86.57 0.00 -0.87 -7.58 0.00 -100.00%
EY 1.81 0.56 1.16 0.00 -114.62 -13.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.70 0.89 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 31/12/01 31/12/99 CAGR
Date 27/11/06 25/11/05 29/11/04 30/10/03 29/01/03 06/02/02 10/02/00 -
Price 0.31 0.39 0.50 0.05 0.05 0.76 2.62 -
P/RPS 3.17 3.27 4.27 0.00 0.27 1.87 6.90 0.83%
P/EPS 53.45 144.44 74.63 0.00 -0.34 -7.68 -36.44 -
EY 1.87 0.69 1.34 0.00 -298.00 -13.03 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.76 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