[XIN] QoQ Cumulative 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- 45.56%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 61,670 34,046 17,271 54,480 40,424 23,796 11,287 209.25%
PBT 4,568 2,898 1,576 4,716 3,101 1,346 314 493.03%
Tax -1,567 -1,075 -505 -1,783 -1,086 -475 -184 315.40%
NP 3,001 1,823 1,071 2,933 2,015 871 130 706.11%
-
NP to SH 3,001 1,823 1,071 2,933 2,015 871 130 706.11%
-
Tax Rate 34.30% 37.09% 32.04% 37.81% 35.02% 35.29% 58.60% -
Total Cost 58,669 32,223 16,200 51,547 38,409 22,925 11,157 201.48%
-
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 2.63% 1.62% 0.95% 2.66% 1.83% 0.80% 0.12% -
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 48.70 26.89 13.55 42.91 31.90 18.85 8.68 214.75%
EPS 2.37 1.44 0.84 2.31 1.59 0.69 0.10 720.34%
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 13.01 7.18 3.64 11.50 8.53 5.02 2.38 209.35%
EPS 0.63 0.38 0.23 0.62 0.43 0.18 0.03 656.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2405 0.2378 0.2368 0.2331 0.2327 0.2291 0.2332 2.07%
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 0.86 1.34 2.73 0.77 0.91 1.70 5.53 -70.98%
P/EPS 17.72 25.00 44.05 14.29 18.24 46.38 480.00 -88.84%
EY 5.64 4.00 2.27 7.00 5.48 2.16 0.21 791.46%
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 0.76 1.26 3.10 0.70 1.19 1.64 3.92 -66.40%
P/EPS 15.61 23.61 50.00 12.99 23.90 44.93 340.00 -87.10%
EY 6.41 4.24 2.00 7.70 4.18 2.23 0.29 683.17%
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