[XIN] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -10.86%
YoY- -32.03%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 56,744 53,160 53,199 52,352 44,583 34,794 26,339 66.57%
PBT 4,824 4,032 4,801 -21,797 -20,181 -23,666 -27,116 -
Tax -1,785 -1,342 -1,594 -2,119 -1,393 -1,190 -706 85.27%
NP 3,039 2,690 3,207 -23,916 -21,574 -24,856 -27,822 -
-
NP to SH 3,039 2,690 3,207 -23,916 -21,574 -24,856 -27,822 -
-
Tax Rate 37.00% 33.28% 33.20% - - - - -
Total Cost 53,705 50,470 49,992 76,268 66,157 59,650 54,161 -0.56%
-
Net Worth 106,630 85,866 85,944 85,133 83,308 83,313 39,591 93.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 106,630 85,866 85,944 85,133 83,308 83,313 39,591 93.22%
NOSH 126,941 124,444 126,388 127,065 125,862 127,313 61,305 62.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.36% 5.06% 6.03% -45.68% -48.39% -71.44% -105.63% -
ROE 2.85% 3.13% 3.73% -28.09% -25.90% -29.83% -70.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.70 42.72 42.09 41.20 35.42 27.33 42.96 2.67%
EPS 2.39 2.16 2.54 -18.82 -17.14 -19.52 -45.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.69 0.68 0.67 0.6619 0.6544 0.6458 19.10%
Adjusted Per Share Value based on latest NOSH - 127,065
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.44 11.65 11.66 11.47 9.77 7.63 5.77 66.65%
EPS 0.67 0.59 0.70 -5.24 -4.73 -5.45 -6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2337 0.1882 0.1884 0.1866 0.1826 0.1826 0.0868 93.18%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.48 0.49 0.44 0.51 0.58 0.85 -
P/RPS 1.01 1.12 1.16 1.07 1.44 2.12 1.98 -36.08%
P/EPS 18.80 22.21 19.31 -2.34 -2.98 -2.97 -1.87 -
EY 5.32 4.50 5.18 -42.78 -33.61 -33.66 -53.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.72 0.66 0.77 0.89 1.32 -44.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/11/05 25/08/05 31/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.44 0.39 0.32 0.46 0.48 0.50 0.73 -
P/RPS 0.98 0.91 0.76 1.12 1.36 1.83 1.70 -30.66%
P/EPS 18.38 18.04 12.61 -2.44 -2.80 -2.56 -1.61 -
EY 5.44 5.54 7.93 -40.92 -35.71 -39.05 -62.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.47 0.69 0.73 0.76 1.13 -40.31%

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