[XIN] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 235.0%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 30,104 99,014 68,092 47,592 60,206 58,590 25,788 2.61%
PBT 4,934 1,582 5,796 2,692 2,410 -49,250 -8,452 -
Tax -1,300 -1,324 -2,150 -950 -828 -2,380 0 -
NP 3,634 258 3,646 1,742 1,582 -51,630 -8,452 -
-
NP to SH 3,634 258 3,646 1,742 1,582 -51,630 -8,452 -
-
Tax Rate 26.35% 83.69% 37.09% 35.29% 34.36% - - -
Total Cost 26,470 98,756 64,446 45,850 58,624 110,220 34,240 -4.19%
-
Net Worth 101,650 114,809 112,671 108,559 88,030 82,973 -5,112,263 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 101,650 114,809 112,671 108,559 88,030 82,973 -5,112,263 -
NOSH 127,062 128,999 126,597 126,231 127,580 126,792 39,867 21.28%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.07% 0.26% 5.35% 3.66% 2.63% -88.12% -32.77% -
ROE 3.57% 0.22% 3.24% 1.60% 1.80% -62.22% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 23.69 76.76 53.79 37.70 47.19 46.21 64.68 -15.40%
EPS 2.86 0.20 2.88 1.38 1.24 -40.72 -21.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.89 0.89 0.86 0.69 0.6544 -128.23 -
Adjusted Per Share Value based on latest NOSH - 127,758
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.60 21.70 14.92 10.43 13.20 12.84 5.65 2.62%
EPS 0.80 0.06 0.80 0.38 0.35 -11.32 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2228 0.2516 0.2469 0.2379 0.1929 0.1819 -11.2045 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.28 0.30 0.36 0.32 0.48 0.58 0.05 -
P/RPS 1.18 0.39 0.67 0.85 1.02 1.26 0.00 -
P/EPS 9.79 150.00 12.50 23.19 38.71 -1.42 0.00 -
EY 10.21 0.67 8.00 4.31 2.58 -70.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.40 0.37 0.70 0.89 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 27/11/07 27/11/06 25/11/05 29/11/04 30/10/03 -
Price 0.23 0.13 0.34 0.31 0.39 0.50 0.05 -
P/RPS 0.97 0.17 0.63 0.82 0.83 1.08 0.00 -
P/EPS 8.04 65.00 11.81 22.46 31.45 -1.23 0.00 -
EY 12.43 1.54 8.47 4.45 3.18 -81.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.15 0.38 0.36 0.57 0.76 0.00 -

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