[XIN] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -13.08%
YoY- 103.06%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 45,148 59,441 61,493 60,206 60,960 52,352 55,637 -13.03%
PBT 1,256 5,965 3,906 2,410 2,544 -21,797 -31,589 -
Tax -736 -2,156 -1,413 -828 -724 -2,119 -1,857 -46.13%
NP 520 3,809 2,493 1,582 1,820 -23,916 -33,446 -
-
NP to SH 520 3,809 2,493 1,582 1,820 -23,916 -33,446 -
-
Tax Rate 58.60% 36.14% 36.18% 34.36% 28.46% - - -
Total Cost 44,628 55,632 59,000 58,624 59,140 76,268 89,083 -37.00%
-
Net Worth 110,500 107,921 106,857 88,030 85,944 74,012 83,899 20.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 110,500 107,921 106,857 88,030 85,944 74,012 83,899 20.21%
NOSH 129,999 126,966 127,210 127,580 126,388 110,466 126,755 1.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.15% 6.41% 4.05% 2.63% 2.99% -45.68% -60.12% -
ROE 0.47% 3.53% 2.33% 1.80% 2.12% -32.31% -39.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.73 46.82 48.34 47.19 48.23 47.39 43.89 -14.48%
EPS 0.40 3.00 1.96 1.24 1.44 -21.65 -26.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.84 0.69 0.68 0.67 0.6619 18.19%
Adjusted Per Share Value based on latest NOSH - 124,444
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.43 12.41 12.84 12.57 12.73 10.93 11.62 -13.02%
EPS 0.11 0.80 0.52 0.33 0.38 -4.99 -6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2307 0.2254 0.2231 0.1838 0.1795 0.1545 0.1752 20.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.48 0.43 0.45 0.48 0.49 0.44 0.51 -
P/RPS 1.38 0.92 0.93 1.02 1.02 0.93 1.16 12.31%
P/EPS 120.00 14.33 22.96 38.71 34.03 -2.03 -1.93 -
EY 0.83 6.98 4.36 2.58 2.94 -49.20 -51.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.54 0.70 0.72 0.66 0.77 -19.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 24/05/06 23/02/06 25/11/05 25/08/05 31/05/05 28/02/05 -
Price 0.34 0.44 0.44 0.39 0.32 0.46 0.48 -
P/RPS 0.98 0.94 0.91 0.83 0.66 0.97 1.09 -6.86%
P/EPS 85.00 14.67 22.45 31.45 22.22 -2.12 -1.82 -
EY 1.18 6.82 4.45 3.18 4.50 -47.07 -54.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.52 0.57 0.47 0.69 0.73 -33.11%

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