[XIN] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 54.23%
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 68,092 69,084 54,480 53,898 47,592 45,148 59,441 9.47%
PBT 5,796 6,304 4,716 4,134 2,692 1,256 5,965 -1.89%
Tax -2,150 -2,020 -1,783 -1,448 -950 -736 -2,156 -0.18%
NP 3,646 4,284 2,933 2,686 1,742 520 3,809 -2.87%
-
NP to SH 3,646 4,284 2,933 2,686 1,742 520 3,809 -2.87%
-
Tax Rate 37.09% 32.04% 37.81% 35.03% 35.29% 58.60% 36.14% -
Total Cost 64,446 64,800 51,547 51,212 45,850 44,628 55,632 10.29%
-
Net Worth 112,671 112,200 110,463 110,254 108,559 110,500 107,921 2.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 112,671 112,200 110,463 110,254 108,559 110,500 107,921 2.91%
NOSH 126,597 127,500 126,969 126,729 126,231 129,999 126,966 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.35% 6.20% 5.38% 4.98% 3.66% 1.15% 6.41% -
ROE 3.24% 3.82% 2.66% 2.44% 1.60% 0.47% 3.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.79 54.18 42.91 42.53 37.70 34.73 46.82 9.68%
EPS 2.88 3.36 2.31 2.12 1.38 0.40 3.00 -2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.87 0.86 0.85 0.85 3.11%
Adjusted Per Share Value based on latest NOSH - 127,111
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.92 15.14 11.94 11.81 10.43 9.90 13.03 9.44%
EPS 0.80 0.94 0.64 0.59 0.38 0.11 0.83 -2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 0.2459 0.2421 0.2416 0.2379 0.2422 0.2365 2.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.36 0.37 0.33 0.29 0.32 0.48 0.43 -
P/RPS 0.67 0.68 0.77 0.68 0.85 1.38 0.92 -19.03%
P/EPS 12.50 11.01 14.29 13.68 23.19 120.00 14.33 -8.69%
EY 8.00 9.08 7.00 7.31 4.31 0.83 6.98 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.38 0.33 0.37 0.56 0.51 -14.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 23/08/07 29/05/07 26/02/07 27/11/06 25/08/06 24/05/06 -
Price 0.34 0.42 0.30 0.38 0.31 0.34 0.44 -
P/RPS 0.63 0.78 0.70 0.89 0.82 0.98 0.94 -23.39%
P/EPS 11.81 12.50 12.99 17.92 22.46 85.00 14.67 -13.44%
EY 8.47 8.00 7.70 5.58 4.45 1.18 6.82 15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.34 0.44 0.36 0.40 0.52 -18.85%

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