[XIN] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 0.88%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 99,859 91,619 84,398 75,726 64,730 60,464 54,480 49.60%
PBT 2,056 3,861 4,163 6,183 6,268 5,978 4,716 -42.41%
Tax -1,615 -1,866 -2,028 -2,264 -2,383 -2,104 -1,783 -6.36%
NP 441 1,995 2,135 3,919 3,885 3,874 2,933 -71.62%
-
NP to SH 441 1,995 2,135 3,919 3,885 3,874 2,933 -71.62%
-
Tax Rate 78.55% 48.33% 48.71% 36.62% 38.02% 35.20% 37.81% -
Total Cost 99,418 89,624 82,263 71,807 60,845 56,590 51,547 54.75%
-
Net Worth 113,298 114,780 113,344 113,999 113,437 112,200 110,924 1.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 113,298 114,780 113,344 113,999 113,437 112,200 110,924 1.41%
NOSH 127,301 127,534 127,352 126,666 127,457 127,500 127,499 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.44% 2.18% 2.53% 5.18% 6.00% 6.41% 5.38% -
ROE 0.39% 1.74% 1.88% 3.44% 3.42% 3.45% 2.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.44 71.84 66.27 59.78 50.79 47.42 42.73 49.75%
EPS 0.35 1.56 1.68 3.09 3.05 3.04 2.30 -71.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.89 0.90 0.89 0.88 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.85 19.13 17.62 15.81 13.52 12.63 11.38 49.56%
EPS 0.09 0.42 0.45 0.82 0.81 0.81 0.61 -71.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2366 0.2397 0.2367 0.238 0.2369 0.2343 0.2316 1.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.20 0.32 0.42 0.36 0.37 0.33 -
P/RPS 0.38 0.28 0.48 0.70 0.71 0.78 0.77 -37.47%
P/EPS 86.60 12.79 19.09 13.57 11.81 12.18 14.35 230.38%
EY 1.15 7.82 5.24 7.37 8.47 8.21 6.97 -69.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.36 0.47 0.40 0.42 0.38 -7.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 22/05/08 28/02/08 27/11/07 23/08/07 29/05/07 -
Price 0.13 0.33 0.31 0.37 0.34 0.42 0.30 -
P/RPS 0.17 0.46 0.47 0.62 0.67 0.89 0.70 -60.97%
P/EPS 37.53 21.10 18.49 11.96 11.15 13.82 13.04 101.94%
EY 2.66 4.74 5.41 8.36 8.96 7.23 7.67 -50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.37 0.35 0.41 0.38 0.48 0.34 -41.96%

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