[XIN] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 52.77%
YoY- 115.93%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 53,898 47,592 45,148 59,441 61,493 60,206 60,960 -7.85%
PBT 4,134 2,692 1,256 5,965 3,906 2,410 2,544 38.09%
Tax -1,448 -950 -736 -2,156 -1,413 -828 -724 58.53%
NP 2,686 1,742 520 3,809 2,493 1,582 1,820 29.53%
-
NP to SH 2,686 1,742 520 3,809 2,493 1,582 1,820 29.53%
-
Tax Rate 35.03% 35.29% 58.60% 36.14% 36.18% 34.36% 28.46% -
Total Cost 51,212 45,850 44,628 55,632 59,000 58,624 59,140 -9.12%
-
Net Worth 110,254 108,559 110,500 107,921 106,857 88,030 85,944 18.01%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 110,254 108,559 110,500 107,921 106,857 88,030 85,944 18.01%
NOSH 126,729 126,231 129,999 126,966 127,210 127,580 126,388 0.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.98% 3.66% 1.15% 6.41% 4.05% 2.63% 2.99% -
ROE 2.44% 1.60% 0.47% 3.53% 2.33% 1.80% 2.12% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.53 37.70 34.73 46.82 48.34 47.19 48.23 -8.02%
EPS 2.12 1.38 0.40 3.00 1.96 1.24 1.44 29.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.85 0.85 0.84 0.69 0.68 17.80%
Adjusted Per Share Value based on latest NOSH - 126,732
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.25 9.94 9.43 12.41 12.84 12.57 12.73 -7.88%
EPS 0.56 0.36 0.11 0.80 0.52 0.33 0.38 29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2302 0.2267 0.2307 0.2254 0.2231 0.1838 0.1795 17.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.32 0.48 0.43 0.45 0.48 0.49 -
P/RPS 0.68 0.85 1.38 0.92 0.93 1.02 1.02 -23.62%
P/EPS 13.68 23.19 120.00 14.33 22.96 38.71 34.03 -45.44%
EY 7.31 4.31 0.83 6.98 4.36 2.58 2.94 83.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.56 0.51 0.54 0.70 0.72 -40.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 25/08/06 24/05/06 23/02/06 25/11/05 25/08/05 -
Price 0.38 0.31 0.34 0.44 0.44 0.39 0.32 -
P/RPS 0.89 0.82 0.98 0.94 0.91 0.83 0.66 21.99%
P/EPS 17.92 22.46 85.00 14.67 22.45 31.45 22.22 -13.32%
EY 5.58 4.45 1.18 6.82 4.45 3.18 4.50 15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.40 0.52 0.52 0.57 0.47 -4.29%

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