[XIN] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 9.17%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 82,226 68,092 69,084 54,480 53,898 47,592 45,148 48.97%
PBT 6,090 5,796 6,304 4,716 4,134 2,692 1,256 185.65%
Tax -2,089 -2,150 -2,020 -1,783 -1,448 -950 -736 100.08%
NP 4,001 3,646 4,284 2,933 2,686 1,742 520 288.29%
-
NP to SH 4,001 3,646 4,284 2,933 2,686 1,742 520 288.29%
-
Tax Rate 34.30% 37.09% 32.04% 37.81% 35.03% 35.29% 58.60% -
Total Cost 78,225 64,446 64,800 51,547 51,212 45,850 44,628 45.22%
-
Net Worth 113,962 112,671 112,200 110,463 110,254 108,559 110,500 2.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,962 112,671 112,200 110,463 110,254 108,559 110,500 2.07%
NOSH 126,624 126,597 127,500 126,969 126,729 126,231 129,999 -1.73%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.87% 5.35% 6.20% 5.38% 4.98% 3.66% 1.15% -
ROE 3.51% 3.24% 3.82% 2.66% 2.44% 1.60% 0.47% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 64.94 53.79 54.18 42.91 42.53 37.70 34.73 51.60%
EPS 3.16 2.88 3.36 2.31 2.12 1.38 0.40 295.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 0.87 0.87 0.86 0.85 3.87%
Adjusted Per Share Value based on latest NOSH - 127,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.17 14.22 14.43 11.38 11.25 9.94 9.43 48.94%
EPS 0.84 0.76 0.89 0.61 0.56 0.36 0.11 286.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.238 0.2353 0.2343 0.2307 0.2302 0.2267 0.2307 2.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.42 0.36 0.37 0.33 0.29 0.32 0.48 -
P/RPS 0.65 0.67 0.68 0.77 0.68 0.85 1.38 -39.37%
P/EPS 13.29 12.50 11.01 14.29 13.68 23.19 120.00 -76.84%
EY 7.52 8.00 9.08 7.00 7.31 4.31 0.83 332.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.42 0.38 0.33 0.37 0.56 -10.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 23/08/07 29/05/07 26/02/07 27/11/06 25/08/06 -
Price 0.37 0.34 0.42 0.30 0.38 0.31 0.34 -
P/RPS 0.57 0.63 0.78 0.70 0.89 0.82 0.98 -30.25%
P/EPS 11.71 11.81 12.50 12.99 17.92 22.46 85.00 -73.22%
EY 8.54 8.47 8.00 7.70 5.58 4.45 1.18 272.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.48 0.34 0.44 0.36 0.40 1.65%

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