[XIN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 64.62%
YoY- 48.93%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 49,507 24,492 84,398 61,670 34,046 17,271 54,480 -6.16%
PBT 791 1,274 4,163 4,568 2,898 1,576 4,716 -69.48%
Tax -662 -343 -2,028 -1,567 -1,075 -505 -1,783 -48.24%
NP 129 931 2,135 3,001 1,823 1,071 2,933 -87.46%
-
NP to SH 129 931 2,135 3,001 1,823 1,071 2,933 -87.46%
-
Tax Rate 83.69% 26.92% 48.71% 34.30% 37.09% 32.04% 37.81% -
Total Cost 49,378 23,561 82,263 58,669 32,223 16,200 51,547 -2.81%
-
Net Worth 114,809 114,780 113,104 113,962 112,671 112,200 110,463 2.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 114,809 114,780 113,104 113,962 112,671 112,200 110,463 2.59%
NOSH 128,999 127,534 127,083 126,624 126,597 127,500 126,969 1.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.26% 3.80% 2.53% 4.87% 5.35% 6.20% 5.38% -
ROE 0.11% 0.81% 1.89% 2.63% 1.62% 0.95% 2.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.38 19.20 66.41 48.70 26.89 13.55 42.91 -7.14%
EPS 0.10 0.73 1.68 2.37 1.44 0.84 2.31 -87.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.89 0.90 0.89 0.88 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.85 5.37 18.50 13.52 7.46 3.79 11.94 -6.16%
EPS 0.03 0.20 0.47 0.66 0.40 0.23 0.64 -86.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.2516 0.2479 0.2498 0.2469 0.2459 0.2421 2.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.20 0.32 0.42 0.36 0.37 0.33 -
P/RPS 0.78 1.04 0.48 0.86 1.34 2.73 0.77 0.86%
P/EPS 300.00 27.40 19.05 17.72 25.00 44.05 14.29 656.80%
EY 0.33 3.65 5.25 5.64 4.00 2.27 7.00 -86.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.36 0.47 0.40 0.42 0.38 -7.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 22/05/08 28/02/08 27/11/07 23/08/07 29/05/07 -
Price 0.13 0.33 0.31 0.37 0.34 0.42 0.30 -
P/RPS 0.34 1.72 0.47 0.76 1.26 3.10 0.70 -38.12%
P/EPS 130.00 45.21 18.45 15.61 23.61 50.00 12.99 362.45%
EY 0.77 2.21 5.42 6.41 4.24 2.00 7.70 -78.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.37 0.35 0.41 0.38 0.48 0.34 -41.96%

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