[XIN] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 74.43%
YoY- -13.07%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 63,731 79,050 99,014 97,968 84,398 82,226 68,092 -4.31%
PBT -11,957 -6,290 1,582 5,096 4,163 6,090 5,796 -
Tax -822 -1,104 -1,324 -1,372 -2,028 -2,089 -2,150 -47.29%
NP -12,779 -7,394 258 3,724 2,135 4,001 3,646 -
-
NP to SH -12,779 -7,394 258 3,724 2,135 4,001 3,646 -
-
Tax Rate - - 83.69% 26.92% 48.71% 34.30% 37.09% -
Total Cost 76,510 86,445 98,756 94,244 82,263 78,225 64,446 12.10%
-
Net Worth 100,152 107,874 114,809 114,780 113,104 113,962 112,671 -7.54%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 100,152 107,874 114,809 114,780 113,104 113,962 112,671 -7.54%
NOSH 126,775 126,910 128,999 127,534 127,083 126,624 126,597 0.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -20.05% -9.35% 0.26% 3.80% 2.53% 4.87% 5.35% -
ROE -12.76% -6.85% 0.22% 3.24% 1.89% 3.51% 3.24% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 50.27 62.29 76.76 76.82 66.41 64.94 53.79 -4.40%
EPS -10.08 -5.83 0.20 2.92 1.68 3.16 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.85 0.89 0.90 0.89 0.90 0.89 -7.63%
Adjusted Per Share Value based on latest NOSH - 127,534
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 13.31 16.51 20.68 20.46 17.62 17.17 14.22 -4.30%
EPS -2.67 -1.54 0.05 0.78 0.45 0.84 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2253 0.2397 0.2397 0.2362 0.238 0.2353 -7.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.32 0.30 0.30 0.20 0.32 0.42 0.36 -
P/RPS 0.64 0.48 0.39 0.26 0.48 0.65 0.67 -3.00%
P/EPS -3.17 -5.15 150.00 6.85 19.05 13.29 12.50 -
EY -31.50 -19.42 0.67 14.60 5.25 7.52 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.34 0.22 0.36 0.47 0.40 1.65%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 25/11/08 29/08/08 22/05/08 28/02/08 27/11/07 -
Price 0.14 0.10 0.13 0.33 0.31 0.37 0.34 -
P/RPS 0.28 0.16 0.17 0.43 0.47 0.57 0.63 -41.73%
P/EPS -1.39 -1.72 65.00 11.30 18.45 11.71 11.81 -
EY -72.00 -58.27 1.54 8.85 5.42 8.54 8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.12 0.15 0.37 0.35 0.41 0.38 -39.20%

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