[XIN] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 0.28%
YoY- -0.1%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 91,619 84,398 75,726 64,730 60,464 54,480 53,745 42.74%
PBT 3,861 4,163 6,183 6,268 5,978 4,716 6,136 -26.59%
Tax -1,866 -2,028 -2,264 -2,383 -2,104 -1,783 -2,182 -9.91%
NP 1,995 2,135 3,919 3,885 3,874 2,933 3,954 -36.64%
-
NP to SH 1,995 2,135 3,919 3,885 3,874 2,933 3,954 -36.64%
-
Tax Rate 48.33% 48.71% 36.62% 38.02% 35.20% 37.81% 35.56% -
Total Cost 89,624 82,263 71,807 60,845 56,590 51,547 49,791 48.02%
-
Net Worth 114,780 113,344 113,999 113,437 112,200 110,924 110,586 2.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 114,780 113,344 113,999 113,437 112,200 110,924 110,586 2.51%
NOSH 127,534 127,352 126,666 127,457 127,500 127,499 127,111 0.22%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.18% 2.53% 5.18% 6.00% 6.41% 5.38% 7.36% -
ROE 1.74% 1.88% 3.44% 3.42% 3.45% 2.64% 3.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 71.84 66.27 59.78 50.79 47.42 42.73 42.28 42.43%
EPS 1.56 1.68 3.09 3.05 3.04 2.30 3.11 -36.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.90 0.89 0.88 0.87 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 127,457
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.13 17.62 15.81 13.52 12.63 11.38 11.22 42.76%
EPS 0.42 0.45 0.82 0.81 0.81 0.61 0.83 -36.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2397 0.2367 0.238 0.2369 0.2343 0.2316 0.2309 2.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.20 0.32 0.42 0.36 0.37 0.33 0.29 -
P/RPS 0.28 0.48 0.70 0.71 0.78 0.77 0.69 -45.21%
P/EPS 12.79 19.09 13.57 11.81 12.18 14.35 9.32 23.51%
EY 7.82 5.24 7.37 8.47 8.21 6.97 10.73 -19.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.36 0.47 0.40 0.42 0.38 0.33 -23.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 22/05/08 28/02/08 27/11/07 23/08/07 29/05/07 26/02/07 -
Price 0.33 0.31 0.37 0.34 0.42 0.30 0.38 -
P/RPS 0.46 0.47 0.62 0.67 0.89 0.70 0.90 -36.10%
P/EPS 21.10 18.49 11.96 11.15 13.82 13.04 12.22 43.97%
EY 4.74 5.41 8.36 8.96 7.23 7.67 8.19 -30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.41 0.38 0.48 0.34 0.44 -10.91%

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