[XIN] YoY Annualized Quarter 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- 9.17%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 27,023 63,731 84,398 54,480 59,441 52,352 15,928 9.20%
PBT -13,783 -11,957 4,163 4,716 5,965 -21,797 -1,538 44.09%
Tax -789 -822 -2,028 -1,783 -2,156 -2,119 0 -
NP -14,572 -12,779 2,135 2,933 3,809 -23,916 -1,538 45.44%
-
NP to SH -14,572 -12,779 2,135 2,933 3,809 -23,916 -1,538 45.44%
-
Tax Rate - - 48.71% 37.81% 36.14% - - -
Total Cost 41,595 76,510 82,263 51,547 55,632 76,268 17,466 15.55%
-
Net Worth 90,044 100,152 113,104 110,463 107,921 74,012 -50,240 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 90,044 100,152 113,104 110,463 107,921 74,012 -50,240 -
NOSH 126,823 126,775 127,083 126,969 126,966 110,466 39,930 21.23%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -53.92% -20.05% 2.53% 5.38% 6.41% -45.68% -9.66% -
ROE -16.18% -12.76% 1.89% 2.66% 3.53% -32.31% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.31 50.27 66.41 42.91 46.82 47.39 39.89 -9.91%
EPS -11.49 -10.08 1.68 2.31 3.00 -21.65 -3.85 19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.79 0.89 0.87 0.85 0.67 -1.2582 -
Adjusted Per Share Value based on latest NOSH - 127,499
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.64 13.31 17.62 11.38 12.41 10.93 3.33 9.17%
EPS -3.04 -2.67 0.45 0.61 0.80 -4.99 -0.32 45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.2091 0.2362 0.2307 0.2254 0.1545 -0.1049 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.25 0.32 0.32 0.33 0.43 0.44 0.05 -
P/RPS 1.17 0.64 0.48 0.77 0.92 0.93 0.00 -
P/EPS -2.18 -3.17 19.05 14.29 14.33 -2.03 0.00 -
EY -45.96 -31.50 5.25 7.00 6.98 -49.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.36 0.38 0.51 0.66 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 22/05/08 29/05/07 24/05/06 31/05/05 29/04/04 -
Price 0.21 0.14 0.31 0.30 0.44 0.46 0.05 -
P/RPS 0.99 0.28 0.47 0.70 0.94 0.97 0.00 -
P/EPS -1.83 -1.39 18.45 12.99 14.67 -2.12 0.00 -
EY -54.71 -72.00 5.42 7.70 6.82 -47.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.18 0.35 0.34 0.52 0.69 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