[XIN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -96.59%
YoY- -71.43%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 54,480 40,424 23,796 11,287 59,441 46,120 30,103 48.56%
PBT 4,716 3,101 1,346 314 5,965 2,930 1,205 148.55%
Tax -1,783 -1,086 -475 -184 -2,156 -1,060 -414 164.94%
NP 2,933 2,015 871 130 3,809 1,870 791 139.75%
-
NP to SH 2,933 2,015 871 130 3,809 1,870 791 139.75%
-
Tax Rate 37.81% 35.02% 35.29% 58.60% 36.14% 36.18% 34.36% -
Total Cost 51,547 38,409 22,925 11,157 55,632 44,250 29,312 45.74%
-
Net Worth 110,463 110,254 108,559 110,500 107,921 106,857 88,030 16.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 110,463 110,254 108,559 110,500 107,921 106,857 88,030 16.35%
NOSH 126,969 126,729 126,231 129,999 126,966 127,210 127,580 -0.31%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.38% 4.98% 3.66% 1.15% 6.41% 4.05% 2.63% -
ROE 2.66% 1.83% 0.80% 0.12% 3.53% 1.75% 0.90% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.91 31.90 18.85 8.68 46.82 36.25 23.60 49.02%
EPS 2.31 1.59 0.69 0.10 3.00 1.47 0.62 140.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.86 0.85 0.85 0.84 0.69 16.72%
Adjusted Per Share Value based on latest NOSH - 129,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.94 8.86 5.22 2.47 13.03 10.11 6.60 48.52%
EPS 0.64 0.44 0.19 0.03 0.83 0.41 0.17 142.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2421 0.2416 0.2379 0.2422 0.2365 0.2342 0.1929 16.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.33 0.29 0.32 0.48 0.43 0.45 0.48 -
P/RPS 0.77 0.91 1.70 5.53 0.92 1.24 2.03 -47.63%
P/EPS 14.29 18.24 46.38 480.00 14.33 30.61 77.42 -67.61%
EY 7.00 5.48 2.16 0.21 6.98 3.27 1.29 209.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.37 0.56 0.51 0.54 0.70 -33.47%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 26/02/07 27/11/06 25/08/06 24/05/06 23/02/06 25/11/05 -
Price 0.30 0.38 0.31 0.34 0.44 0.44 0.39 -
P/RPS 0.70 1.19 1.64 3.92 0.94 1.21 1.65 -43.56%
P/EPS 12.99 23.90 44.93 340.00 14.67 29.93 62.90 -65.09%
EY 7.70 4.18 2.23 0.29 6.82 3.34 1.59 186.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.36 0.40 0.52 0.52 0.57 -29.16%

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