[XIN] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -2966.15%
YoY- -284.81%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 29,516 25,018 28,017 79,050 82,226 53,898 61,493 -11.50%
PBT 5,668 3,137 1,933 -6,290 6,090 4,134 3,906 6.39%
Tax -2,937 -1,440 -1,313 -1,104 -2,089 -1,448 -1,413 12.96%
NP 2,730 1,697 620 -7,394 4,001 2,686 2,493 1.52%
-
NP to SH 2,649 1,700 620 -7,394 4,001 2,686 2,493 1.01%
-
Tax Rate 51.82% 45.90% 67.93% - 34.30% 35.03% 36.18% -
Total Cost 26,785 23,321 27,397 86,445 78,225 51,212 59,000 -12.32%
-
Net Worth 91,123 90,891 104,310 107,874 113,962 110,254 106,857 -2.61%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 91,123 90,891 104,310 107,874 113,962 110,254 106,857 -2.61%
NOSH 126,560 126,237 125,675 126,910 126,624 126,729 127,210 -0.08%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.25% 6.78% 2.21% -9.35% 4.87% 4.98% 4.05% -
ROE 2.91% 1.87% 0.59% -6.85% 3.51% 2.44% 2.33% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.32 19.82 22.29 62.29 64.94 42.53 48.34 -11.43%
EPS 2.09 1.35 0.49 -5.83 3.16 2.12 1.96 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.83 0.85 0.90 0.87 0.84 -2.53%
Adjusted Per Share Value based on latest NOSH - 126,272
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.47 5.48 6.14 17.33 18.02 11.81 13.48 -11.51%
EPS 0.58 0.37 0.14 -1.62 0.88 0.59 0.55 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1997 0.1992 0.2286 0.2364 0.2498 0.2416 0.2342 -2.61%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.50 0.22 0.24 0.30 0.42 0.29 0.45 -
P/RPS 2.14 1.11 1.08 0.48 0.65 0.68 0.93 14.89%
P/EPS 23.89 16.34 48.65 -5.15 13.29 13.68 22.96 0.66%
EY 4.19 6.12 2.06 -19.42 7.52 7.31 4.36 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.31 0.29 0.35 0.47 0.33 0.54 4.16%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 24/02/10 25/02/09 28/02/08 26/02/07 23/02/06 -
Price 0.50 0.21 0.20 0.10 0.37 0.38 0.44 -
P/RPS 2.14 1.06 0.90 0.16 0.57 0.89 0.91 15.31%
P/EPS 23.89 15.59 40.54 -1.72 11.71 17.92 22.45 1.04%
EY 4.19 6.41 2.47 -58.27 8.54 5.58 4.45 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.29 0.24 0.12 0.41 0.44 0.52 4.82%

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