[XIN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -4399.22%
YoY- -284.81%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 15,052 8,726 63,731 59,288 49,507 24,492 84,398 -68.28%
PBT 2,467 1,747 -11,957 -4,718 791 1,274 4,163 -29.42%
Tax -650 -394 -822 -828 -662 -343 -2,028 -53.13%
NP 1,817 1,353 -12,779 -5,546 129 931 2,135 -10.18%
-
NP to SH 1,817 1,353 -12,779 -5,546 129 931 2,135 -10.18%
-
Tax Rate 26.35% 22.55% - - 83.69% 26.92% 48.71% -
Total Cost 13,235 7,373 76,510 64,834 49,378 23,561 82,263 -70.38%
-
Net Worth 101,650 101,158 100,152 107,874 114,809 114,780 113,104 -6.86%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 101,650 101,158 100,152 107,874 114,809 114,780 113,104 -6.86%
NOSH 127,062 126,448 126,775 126,910 128,999 127,534 127,083 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.07% 15.51% -20.05% -9.35% 0.26% 3.80% 2.53% -
ROE 1.79% 1.34% -12.76% -5.14% 0.11% 0.81% 1.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.85 6.90 50.27 46.72 38.38 19.20 66.41 -68.27%
EPS 1.43 1.07 -10.08 -4.37 0.10 0.73 1.68 -10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.79 0.85 0.89 0.90 0.89 -6.85%
Adjusted Per Share Value based on latest NOSH - 126,272
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.14 1.82 13.31 12.38 10.34 5.11 17.62 -68.29%
EPS 0.38 0.28 -2.67 -1.16 0.03 0.19 0.45 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2123 0.2112 0.2091 0.2253 0.2397 0.2397 0.2362 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.28 0.19 0.32 0.30 0.30 0.20 0.32 -
P/RPS 2.36 2.75 0.64 0.64 0.78 1.04 0.48 188.86%
P/EPS 19.58 17.76 -3.17 -6.86 300.00 27.40 19.05 1.84%
EY 5.11 5.63 -31.50 -14.57 0.33 3.65 5.25 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.24 0.41 0.35 0.34 0.22 0.36 -1.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 26/05/09 25/02/09 25/11/08 29/08/08 22/05/08 -
Price 0.23 0.25 0.14 0.10 0.13 0.33 0.31 -
P/RPS 1.94 3.62 0.28 0.21 0.34 1.72 0.47 157.09%
P/EPS 16.08 23.36 -1.39 -2.29 130.00 45.21 18.45 -8.75%
EY 6.22 4.28 -72.00 -43.70 0.77 2.21 5.42 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.18 0.12 0.15 0.37 0.35 -11.77%

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