[XIN] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -2966.15%
YoY- -284.81%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 30,104 34,904 63,731 79,050 99,014 97,968 84,398 -49.67%
PBT 4,934 6,988 -11,957 -6,290 1,582 5,096 4,163 11.98%
Tax -1,300 -1,576 -822 -1,104 -1,324 -1,372 -2,028 -25.63%
NP 3,634 5,412 -12,779 -7,394 258 3,724 2,135 42.51%
-
NP to SH 3,634 5,412 -12,779 -7,394 258 3,724 2,135 42.51%
-
Tax Rate 26.35% 22.55% - - 83.69% 26.92% 48.71% -
Total Cost 26,470 29,492 76,510 86,445 98,756 94,244 82,263 -53.01%
-
Net Worth 101,650 101,158 100,152 107,874 114,809 114,780 113,104 -6.86%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 101,650 101,158 100,152 107,874 114,809 114,780 113,104 -6.86%
NOSH 127,062 126,448 126,775 126,910 128,999 127,534 127,083 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.07% 15.51% -20.05% -9.35% 0.26% 3.80% 2.53% -
ROE 3.57% 5.35% -12.76% -6.85% 0.22% 3.24% 1.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.69 27.60 50.27 62.29 76.76 76.82 66.41 -49.67%
EPS 2.86 4.28 -10.08 -5.83 0.20 2.92 1.68 42.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.79 0.85 0.89 0.90 0.89 -6.85%
Adjusted Per Share Value based on latest NOSH - 126,272
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.29 7.29 13.31 16.51 20.68 20.46 17.62 -49.64%
EPS 0.76 1.13 -2.67 -1.54 0.05 0.78 0.45 41.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2123 0.2112 0.2091 0.2253 0.2397 0.2397 0.2362 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.28 0.19 0.32 0.30 0.30 0.20 0.32 -
P/RPS 1.18 0.69 0.64 0.48 0.39 0.26 0.48 82.04%
P/EPS 9.79 4.44 -3.17 -5.15 150.00 6.85 19.05 -35.81%
EY 10.21 22.53 -31.50 -19.42 0.67 14.60 5.25 55.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.24 0.41 0.35 0.34 0.22 0.36 -1.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 26/05/09 25/02/09 25/11/08 29/08/08 22/05/08 -
Price 0.23 0.25 0.14 0.10 0.13 0.33 0.31 -
P/RPS 0.97 0.91 0.28 0.16 0.17 0.43 0.47 62.02%
P/EPS 8.04 5.84 -1.39 -1.72 65.00 11.30 18.45 -42.49%
EY 12.43 17.12 -72.00 -58.27 1.54 8.85 5.42 73.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.18 0.12 0.15 0.37 0.35 -11.77%

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