[XIN] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -25.82%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 75,726 64,730 60,464 54,480 53,745 53,134 55,488 22.96%
PBT 6,183 6,268 5,978 4,716 6,136 6,106 5,643 6.26%
Tax -2,264 -2,383 -2,104 -1,783 -2,182 -2,217 -2,159 3.20%
NP 3,919 3,885 3,874 2,933 3,954 3,889 3,484 8.13%
-
NP to SH 3,919 3,885 3,874 2,933 3,954 3,889 3,484 8.13%
-
Tax Rate 36.62% 38.02% 35.20% 37.81% 35.56% 36.31% 38.26% -
Total Cost 71,807 60,845 56,590 51,547 49,791 49,245 52,004 23.92%
-
Net Worth 113,999 113,437 112,200 110,924 110,586 109,872 110,500 2.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,999 113,437 112,200 110,924 110,586 109,872 110,500 2.09%
NOSH 126,666 127,457 127,500 127,499 127,111 127,758 129,999 -1.71%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.18% 6.00% 6.41% 5.38% 7.36% 7.32% 6.28% -
ROE 3.44% 3.42% 3.45% 2.64% 3.58% 3.54% 3.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.78 50.79 47.42 42.73 42.28 41.59 42.68 25.10%
EPS 3.09 3.05 3.04 2.30 3.11 3.04 2.68 9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 0.87 0.87 0.86 0.85 3.87%
Adjusted Per Share Value based on latest NOSH - 127,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.60 14.19 13.25 11.94 11.78 11.65 12.16 22.99%
EPS 0.86 0.85 0.85 0.64 0.87 0.85 0.76 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2499 0.2486 0.2459 0.2431 0.2424 0.2408 0.2422 2.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.42 0.36 0.37 0.33 0.29 0.32 0.48 -
P/RPS 0.70 0.71 0.78 0.77 0.69 0.77 1.12 -26.83%
P/EPS 13.57 11.81 12.18 14.35 9.32 10.51 17.91 -16.84%
EY 7.37 8.47 8.21 6.97 10.73 9.51 5.58 20.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.42 0.38 0.33 0.37 0.56 -10.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 23/08/07 29/05/07 26/02/07 27/11/06 25/08/06 -
Price 0.37 0.34 0.42 0.30 0.38 0.31 0.34 -
P/RPS 0.62 0.67 0.89 0.70 0.90 0.75 0.80 -15.58%
P/EPS 11.96 11.15 13.82 13.04 12.22 10.18 12.69 -3.86%
EY 8.36 8.96 7.23 7.67 8.19 9.82 7.88 4.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.48 0.34 0.44 0.36 0.40 1.65%

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