[XIN] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 83.51%
YoY- 63.35%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 CAGR
Revenue 54,480 59,441 52,352 15,928 74,572 77,972 57,585 -0.81%
PBT 4,716 5,965 -21,797 -1,538 -17,306 -5,635 -11,711 -
Tax -1,783 -2,156 -2,119 0 -51 5,635 11,711 -
NP 2,933 3,809 -23,916 -1,538 -17,357 0 0 -
-
NP to SH 2,933 3,809 -23,916 -1,538 -17,357 -5,635 -11,738 -
-
Tax Rate 37.81% 36.14% - - - - - -
Total Cost 51,547 55,632 76,268 17,466 91,929 77,972 57,585 -1.62%
-
Net Worth 110,463 107,921 74,012 -50,240 -2,776,763 -10,376 -4,792 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 110,463 107,921 74,012 -50,240 -2,776,763 -10,376 -4,792 -
NOSH 126,969 126,966 110,466 39,930 39,907 39,907 39,940 18.67%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.38% 6.41% -45.68% -9.66% -23.28% 0.00% 0.00% -
ROE 2.66% 3.53% -32.31% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 CAGR
RPS 42.91 46.82 47.39 39.89 186.86 195.38 144.18 -16.42%
EPS 2.31 3.00 -21.65 -3.85 -43.50 -14.10 -29.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.67 -1.2582 -69.58 -0.26 -0.12 -
Adjusted Per Share Value based on latest NOSH - 39,897
31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.38 12.41 10.93 3.33 15.57 16.28 12.02 -0.80%
EPS 0.61 0.80 -4.99 -0.32 -3.62 -1.18 -2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2307 0.2254 0.1545 -0.1049 -5.7983 -0.0217 -0.01 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 28/06/02 29/06/01 30/06/00 -
Price 0.33 0.43 0.44 0.05 0.48 0.42 1.63 -
P/RPS 0.77 0.92 0.93 0.00 0.26 0.21 1.13 -5.52%
P/EPS 14.29 14.33 -2.03 0.00 -1.10 -2.97 -5.55 -
EY 7.00 6.98 -49.20 0.00 -90.61 -33.62 -18.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.66 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 30/06/01 30/06/00 CAGR
Date 29/05/07 24/05/06 31/05/05 29/04/04 16/08/02 21/08/01 11/08/00 -
Price 0.30 0.44 0.46 0.05 0.19 0.43 1.65 -
P/RPS 0.70 0.94 0.97 0.00 0.10 0.22 1.14 -6.96%
P/EPS 12.99 14.67 -2.12 0.00 -0.44 -3.05 -5.61 -
EY 7.70 6.82 -47.07 0.00 -228.91 -32.84 -17.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.52 0.69 0.00 0.00 0.00 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