[XIN] QoQ 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- -607.61%
YoY- -581.75%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,326 8,726 4,443 9,781 25,015 24,492 22,728 -57.33%
PBT 720 1,747 -7,239 -5,509 -483 1,274 -405 -
Tax -256 -394 6 -166 -319 -343 -461 -32.41%
NP 464 1,353 -7,233 -5,675 -802 931 -866 -
-
NP to SH 464 1,353 -7,233 -5,675 -802 931 -866 -
-
Tax Rate 35.56% 22.55% - - - 26.92% - -
Total Cost 5,862 7,373 11,676 15,456 25,817 23,561 23,594 -60.44%
-
Net Worth 100,324 101,158 100,246 107,331 113,298 114,780 113,344 -7.80%
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 100,324 101,158 100,246 107,331 113,298 114,780 113,344 -7.80%
NOSH 125,405 126,448 126,894 126,272 127,301 127,534 127,352 -1.02%
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 7.33% 15.51% -162.80% -58.02% -3.21% 3.80% -3.81% -
ROE 0.46% 1.34% -7.22% -5.29% -0.71% 0.81% -0.76% -
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 5.04 6.90 3.50 7.75 19.65 19.20 17.85 -56.92%
EPS 0.37 1.07 -5.70 -4.48 -0.63 0.73 -0.68 -
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 1.39 1.91 0.97 2.14 5.48 5.37 4.98 -57.25%
EPS 0.10 0.30 -1.59 -1.24 -0.18 0.20 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2199 0.2217 0.2197 0.2352 0.2483 0.2516 0.2484 -7.79%
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 5.55 2.75 9.14 3.87 1.53 1.04 1.79 112.48%
P/EPS 75.68 17.76 -5.61 -6.68 -47.62 27.40 -47.06 -
EY 1.32 5.63 -17.81 -14.98 -2.10 3.65 -2.13 -
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 4.56 3.62 4.00 1.29 0.66 1.72 1.74 89.97%
P/EPS 62.16 23.36 -2.46 -2.23 -20.63 45.21 -45.59 -
EY 1.61 4.28 -40.71 -44.94 -4.85 2.21 -2.19 -
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