[XIN] YoY 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
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 12,433 2,644 4,594 21,872 15,191 14,865 13,215 0.06%
PBT 933 -2,552 13,926 859 -2,340 -2,210 -9,112 -
Tax -203 0 0 0 2,340 2,210 9,112 -
NP 730 -2,552 13,926 859 0 0 0 -100.00%
-
NP to SH 730 -2,552 13,926 859 -2,340 -2,210 -9,112 -
-
Tax Rate 21.76% - 0.00% 0.00% - - - -
Total Cost 11,703 5,196 -9,332 21,013 15,191 14,865 13,215 0.12%
-
Net Worth 83,308 -53,679 -3,146,717 -17,570 -10,311 -2,812 0 -100.00%
Dividend
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 83,308 -53,679 -3,146,717 -17,570 -10,311 -2,812 0 -100.00%
NOSH 125,862 39,874 39,902 39,045 39,661 40,181 39,964 -1.20%
Ratio Analysis
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 5.87% -96.52% 303.13% 3.93% 0.00% 0.00% 0.00% -
ROE 0.88% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 9.88 6.63 11.51 56.02 38.30 36.99 33.07 1.28%
EPS 0.58 -6.40 34.90 2.20 -5.90 -5.50 -22.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6619 -1.3462 -78.86 -0.45 -0.26 -0.07 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,045
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 2.72 0.58 1.01 4.79 3.33 3.26 2.90 0.06%
EPS 0.16 -0.56 3.05 0.19 -0.51 -0.48 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 -0.1176 -6.8966 -0.0385 -0.0226 -0.0062 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/12/04 31/12/03 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.51 0.05 0.05 0.68 0.34 2.43 0.00 -
P/RPS 5.16 0.00 0.43 1.21 0.89 6.57 0.00 -100.00%
P/EPS 87.93 0.00 0.14 30.91 -5.76 -44.18 0.00 -100.00%
EY 1.14 0.00 698.00 3.24 -17.35 -2.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 28/02/05 25/03/04 17/04/03 07/05/02 31/05/01 17/05/00 - -
Price 0.48 0.05 0.05 0.51 0.38 1.95 0.00 -
P/RPS 4.86 0.00 0.43 0.91 0.99 5.27 0.00 -100.00%
P/EPS 82.76 0.00 0.14 23.18 -6.44 -35.45 0.00 -100.00%
EY 1.21 0.00 698.00 4.31 -15.53 -2.82 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 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