[XIN] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -14.89%
YoY- 109.3%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 97,968 84,398 82,226 68,092 69,084 54,480 53,898 48.99%
PBT 5,096 4,163 6,090 5,796 6,304 4,716 4,134 14.98%
Tax -1,372 -2,028 -2,089 -2,150 -2,020 -1,783 -1,448 -3.53%
NP 3,724 2,135 4,001 3,646 4,284 2,933 2,686 24.36%
-
NP to SH 3,724 2,135 4,001 3,646 4,284 2,933 2,686 24.36%
-
Tax Rate 26.92% 48.71% 34.30% 37.09% 32.04% 37.81% 35.03% -
Total Cost 94,244 82,263 78,225 64,446 64,800 51,547 51,212 50.22%
-
Net Worth 114,780 113,104 113,962 112,671 112,200 110,463 110,254 2.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 114,780 113,104 113,962 112,671 112,200 110,463 110,254 2.72%
NOSH 127,534 127,083 126,624 126,597 127,500 126,969 126,729 0.42%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.80% 2.53% 4.87% 5.35% 6.20% 5.38% 4.98% -
ROE 3.24% 1.89% 3.51% 3.24% 3.82% 2.66% 2.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 76.82 66.41 64.94 53.79 54.18 42.91 42.53 48.36%
EPS 2.92 1.68 3.16 2.88 3.36 2.31 2.12 23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.90 0.89 0.88 0.87 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 127,457
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.46 17.62 17.17 14.22 14.43 11.38 11.25 49.04%
EPS 0.78 0.45 0.84 0.76 0.89 0.61 0.56 24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2397 0.2362 0.238 0.2353 0.2343 0.2307 0.2302 2.73%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.20 0.32 0.42 0.36 0.37 0.33 0.29 -
P/RPS 0.26 0.48 0.65 0.67 0.68 0.77 0.68 -47.35%
P/EPS 6.85 19.05 13.29 12.50 11.01 14.29 13.68 -36.96%
EY 14.60 5.25 7.52 8.00 9.08 7.00 7.31 58.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.36 0.47 0.40 0.42 0.38 0.33 -23.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 22/05/08 28/02/08 27/11/07 23/08/07 29/05/07 26/02/07 -
Price 0.33 0.31 0.37 0.34 0.42 0.30 0.38 -
P/RPS 0.43 0.47 0.57 0.63 0.78 0.70 0.89 -38.45%
P/EPS 11.30 18.45 11.71 11.81 12.50 12.99 17.92 -26.48%
EY 8.85 5.42 8.54 8.47 8.00 7.70 5.58 36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.41 0.38 0.48 0.34 0.44 -10.91%

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