[XIN] QoQ 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- -93.3%
YoY- -71.43%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 14,056 16,628 12,509 11,287 13,321 16,017 14,863 -3.65%
PBT 1,615 1,755 1,032 314 3,035 1,725 569 100.59%
Tax -697 -611 -291 -184 -1,096 -646 -233 107.75%
NP 918 1,144 741 130 1,939 1,079 336 95.55%
-
NP to SH 918 1,144 741 130 1,939 1,079 336 95.55%
-
Tax Rate 43.16% 34.81% 28.20% 58.60% 36.11% 37.45% 40.95% -
Total Cost 13,138 15,484 11,768 11,157 11,382 14,938 14,527 -6.48%
-
Net Worth 110,924 110,586 109,872 110,500 107,722 106,630 85,866 18.63%
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 110,924 110,586 109,872 110,500 107,722 106,630 85,866 18.63%
NOSH 127,499 127,111 127,758 129,999 126,732 126,941 124,444 1.63%
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 6.53% 6.88% 5.92% 1.15% 14.56% 6.74% 2.26% -
ROE 0.83% 1.03% 0.67% 0.12% 1.80% 1.01% 0.39% -
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 11.02 13.08 9.79 8.68 10.51 12.62 11.94 -5.20%
EPS 0.72 0.90 0.58 0.10 1.53 0.85 0.27 92.41%
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 2.94 3.47 2.61 2.36 2.78 3.34 3.10 -3.47%
EPS 0.19 0.24 0.15 0.03 0.40 0.23 0.07 94.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2316 0.2309 0.2294 0.2307 0.2249 0.2227 0.1793 18.62%
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 2.99 2.22 3.27 5.53 4.09 3.57 4.02 -17.92%
P/EPS 45.83 32.22 55.17 480.00 28.10 52.94 177.78 -59.52%
EY 2.18 3.10 1.81 0.21 3.56 1.89 0.56 147.66%
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 2.72 2.90 3.17 3.92 4.19 3.49 3.27 -11.56%
P/EPS 41.67 42.22 53.45 340.00 28.76 51.76 144.44 -56.37%
EY 2.40 2.37 1.87 0.29 3.48 1.93 0.69 129.74%
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