[XIN] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 235.0%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 69,084 54,480 53,898 47,592 45,148 59,441 61,493 8.09%
PBT 6,304 4,716 4,134 2,692 1,256 5,965 3,906 37.71%
Tax -2,020 -1,783 -1,448 -950 -736 -2,156 -1,413 26.98%
NP 4,284 2,933 2,686 1,742 520 3,809 2,493 43.60%
-
NP to SH 4,284 2,933 2,686 1,742 520 3,809 2,493 43.60%
-
Tax Rate 32.04% 37.81% 35.03% 35.29% 58.60% 36.14% 36.18% -
Total Cost 64,800 51,547 51,212 45,850 44,628 55,632 59,000 6.46%
-
Net Worth 112,200 110,463 110,254 108,559 110,500 107,921 106,857 3.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 112,200 110,463 110,254 108,559 110,500 107,921 106,857 3.31%
NOSH 127,500 126,969 126,729 126,231 129,999 126,966 127,210 0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.20% 5.38% 4.98% 3.66% 1.15% 6.41% 4.05% -
ROE 3.82% 2.66% 2.44% 1.60% 0.47% 3.53% 2.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 54.18 42.91 42.53 37.70 34.73 46.82 48.34 7.92%
EPS 3.36 2.31 2.12 1.38 0.40 3.00 1.96 43.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.87 0.86 0.85 0.85 0.84 3.15%
Adjusted Per Share Value based on latest NOSH - 127,758
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.14 11.94 11.81 10.43 9.90 13.03 13.48 8.07%
EPS 0.94 0.64 0.59 0.38 0.11 0.83 0.55 43.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2459 0.2421 0.2416 0.2379 0.2422 0.2365 0.2342 3.31%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.37 0.33 0.29 0.32 0.48 0.43 0.45 -
P/RPS 0.68 0.77 0.68 0.85 1.38 0.92 0.93 -18.88%
P/EPS 11.01 14.29 13.68 23.19 120.00 14.33 22.96 -38.81%
EY 9.08 7.00 7.31 4.31 0.83 6.98 4.36 63.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.33 0.37 0.56 0.51 0.54 -15.46%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 26/02/07 27/11/06 25/08/06 24/05/06 23/02/06 -
Price 0.42 0.30 0.38 0.31 0.34 0.44 0.44 -
P/RPS 0.78 0.70 0.89 0.82 0.98 0.94 0.91 -9.79%
P/EPS 12.50 12.99 17.92 22.46 85.00 14.67 22.45 -32.39%
EY 8.00 7.70 5.58 4.45 1.18 6.82 4.45 48.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.44 0.36 0.40 0.52 0.52 -5.21%

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