[XIN] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 11.62%
YoY- 44.57%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 60,464 54,480 53,745 53,134 55,488 59,441 56,744 4.33%
PBT 5,978 4,716 6,136 6,106 5,643 5,965 4,824 15.41%
Tax -2,104 -1,783 -2,182 -2,217 -2,159 -2,156 -1,785 11.61%
NP 3,874 2,933 3,954 3,889 3,484 3,809 3,039 17.61%
-
NP to SH 3,874 2,933 3,954 3,889 3,484 3,809 3,039 17.61%
-
Tax Rate 35.20% 37.81% 35.56% 36.31% 38.26% 36.14% 37.00% -
Total Cost 56,590 51,547 49,791 49,245 52,004 55,632 53,705 3.55%
-
Net Worth 112,200 110,924 110,586 109,872 110,500 107,722 106,630 3.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 112,200 110,924 110,586 109,872 110,500 107,722 106,630 3.46%
NOSH 127,500 127,499 127,111 127,758 129,999 126,732 126,941 0.29%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.41% 5.38% 7.36% 7.32% 6.28% 6.41% 5.36% -
ROE 3.45% 2.64% 3.58% 3.54% 3.15% 3.54% 2.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.42 42.73 42.28 41.59 42.68 46.90 44.70 4.02%
EPS 3.04 2.30 3.11 3.04 2.68 3.01 2.39 17.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.87 0.86 0.85 0.85 0.84 3.15%
Adjusted Per Share Value based on latest NOSH - 127,758
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.76 11.50 11.34 11.21 11.71 12.54 11.97 4.36%
EPS 0.82 0.62 0.83 0.82 0.74 0.80 0.64 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2368 0.2341 0.2334 0.2318 0.2332 0.2273 0.225 3.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.37 0.33 0.29 0.32 0.48 0.43 0.45 -
P/RPS 0.78 0.77 0.69 0.77 1.12 0.92 1.01 -15.86%
P/EPS 12.18 14.35 9.32 10.51 17.91 14.31 18.80 -25.18%
EY 8.21 6.97 10.73 9.51 5.58 6.99 5.32 33.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.33 0.37 0.56 0.51 0.54 -15.46%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 26/02/07 27/11/06 25/08/06 24/05/06 23/02/06 -
Price 0.42 0.30 0.38 0.31 0.34 0.44 0.44 -
P/RPS 0.89 0.70 0.90 0.75 0.80 0.94 0.98 -6.23%
P/EPS 13.82 13.04 12.22 10.18 12.69 14.64 18.38 -17.35%
EY 7.23 7.67 8.19 9.82 7.88 6.83 5.44 20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.44 0.36 0.40 0.52 0.52 -5.21%

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