[XIN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -63.48%
YoY- 723.85%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 84,398 61,670 34,046 17,271 54,480 40,424 23,796 132.39%
PBT 4,163 4,568 2,898 1,576 4,716 3,101 1,346 112.13%
Tax -2,028 -1,567 -1,075 -505 -1,783 -1,086 -475 162.94%
NP 2,135 3,001 1,823 1,071 2,933 2,015 871 81.69%
-
NP to SH 2,135 3,001 1,823 1,071 2,933 2,015 871 81.69%
-
Tax Rate 48.71% 34.30% 37.09% 32.04% 37.81% 35.02% 35.29% -
Total Cost 82,263 58,669 32,223 16,200 51,547 38,409 22,925 134.20%
-
Net Worth 113,104 113,962 112,671 112,200 110,463 110,254 108,559 2.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 113,104 113,962 112,671 112,200 110,463 110,254 108,559 2.76%
NOSH 127,083 126,624 126,597 127,500 126,969 126,729 126,231 0.44%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.53% 4.87% 5.35% 6.20% 5.38% 4.98% 3.66% -
ROE 1.89% 2.63% 1.62% 0.95% 2.66% 1.83% 0.80% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 66.41 48.70 26.89 13.55 42.91 31.90 18.85 131.35%
EPS 1.68 2.37 1.44 0.84 2.31 1.59 0.69 80.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.89 0.88 0.87 0.87 0.86 2.31%
Adjusted Per Share Value based on latest NOSH - 127,500
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.50 13.52 7.46 3.79 11.94 8.86 5.22 132.27%
EPS 0.47 0.66 0.40 0.23 0.64 0.44 0.19 82.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2479 0.2498 0.2469 0.2459 0.2421 0.2416 0.2379 2.78%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.32 0.42 0.36 0.37 0.33 0.29 0.32 -
P/RPS 0.48 0.86 1.34 2.73 0.77 0.91 1.70 -56.92%
P/EPS 19.05 17.72 25.00 44.05 14.29 18.24 46.38 -44.71%
EY 5.25 5.64 4.00 2.27 7.00 5.48 2.16 80.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.40 0.42 0.38 0.33 0.37 -1.80%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 27/11/07 23/08/07 29/05/07 26/02/07 27/11/06 -
Price 0.31 0.37 0.34 0.42 0.30 0.38 0.31 -
P/RPS 0.47 0.76 1.26 3.10 0.70 1.19 1.64 -56.49%
P/EPS 18.45 15.61 23.61 50.00 12.99 23.90 44.93 -44.72%
EY 5.42 6.41 4.24 2.00 7.70 4.18 2.23 80.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.38 0.48 0.34 0.44 0.36 -1.85%

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