[XIN] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 74.43%
YoY- -13.07%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 33,056 23,468 34,904 97,968 69,084 45,148 60,960 -9.69%
PBT 5,072 2,896 6,988 5,096 6,304 1,256 2,544 12.18%
Tax -1,956 -1,220 -1,576 -1,372 -2,020 -736 -724 18.00%
NP 3,116 1,676 5,412 3,724 4,284 520 1,820 9.37%
-
NP to SH 2,872 1,676 5,412 3,724 4,284 520 1,820 7.89%
-
Tax Rate 38.56% 42.13% 22.55% 26.92% 32.04% 58.60% 28.46% -
Total Cost 29,940 21,792 29,492 94,244 64,800 44,628 59,140 -10.72%
-
Net Worth 89,435 0 101,158 114,780 112,200 110,500 85,944 0.66%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 89,435 0 101,158 114,780 112,200 110,500 85,944 0.66%
NOSH 125,964 128,750 126,448 127,534 127,500 129,999 126,388 -0.05%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.43% 7.14% 15.51% 3.80% 6.20% 1.15% 2.99% -
ROE 3.21% 0.00% 5.35% 3.24% 3.82% 0.47% 2.12% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 26.24 18.23 27.60 76.82 54.18 34.73 48.23 -9.64%
EPS 2.28 1.32 4.28 2.92 3.36 0.40 1.44 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.00 0.80 0.90 0.88 0.85 0.68 0.72%
Adjusted Per Share Value based on latest NOSH - 127,534
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.90 4.90 7.29 20.46 14.43 9.43 12.73 -9.69%
EPS 0.60 0.35 1.13 0.78 0.89 0.11 0.38 7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.00 0.2112 0.2397 0.2343 0.2307 0.1795 0.66%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.21 0.25 0.19 0.20 0.37 0.48 0.49 -
P/RPS 0.80 1.37 0.69 0.26 0.68 1.38 1.02 -3.96%
P/EPS 9.21 19.20 4.44 6.85 11.01 120.00 34.03 -19.56%
EY 10.86 5.21 22.53 14.60 9.08 0.83 2.94 24.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.00 0.24 0.22 0.42 0.56 0.72 -13.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 27/08/09 29/08/08 23/08/07 25/08/06 25/08/05 -
Price 0.19 0.30 0.25 0.33 0.42 0.34 0.32 -
P/RPS 0.72 1.65 0.91 0.43 0.78 0.98 0.66 1.46%
P/EPS 8.33 23.05 5.84 11.30 12.50 85.00 22.22 -15.07%
EY 12.00 4.34 17.12 8.85 8.00 1.18 4.50 17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 0.31 0.37 0.48 0.40 0.47 -8.82%

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