[XIN] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -29.79%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 5,561 6,326 25,015 16,775 12,509 14,863 14,902 -15.14%
PBT 980 720 -483 1,322 1,032 569 1,337 -5.04%
Tax -274 -256 -319 -570 -291 -233 -484 -9.04%
NP 706 464 -802 752 741 336 853 -3.10%
-
NP to SH 707 464 -802 752 741 336 853 -3.07%
-
Tax Rate 27.96% 35.56% - 43.12% 28.20% 40.95% 36.20% -
Total Cost 4,855 5,862 25,817 16,023 11,768 14,527 14,049 -16.22%
-
Net Worth 90,900 100,324 113,298 113,437 109,872 85,866 83,313 1.46%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 90,900 100,324 113,298 113,437 109,872 85,866 83,313 1.46%
NOSH 126,249 125,405 127,301 127,457 127,758 124,444 127,313 -0.13%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.70% 7.33% -3.21% 4.48% 5.92% 2.26% 5.72% -
ROE 0.78% 0.46% -0.71% 0.66% 0.67% 0.39% 1.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.40 5.04 19.65 13.16 9.79 11.94 11.70 -15.03%
EPS 0.56 0.37 -0.63 0.59 0.58 0.27 0.67 -2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.80 0.89 0.89 0.86 0.69 0.6544 1.60%
Adjusted Per Share Value based on latest NOSH - 127,457
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.22 1.39 5.48 3.68 2.74 3.26 3.27 -15.14%
EPS 0.15 0.10 -0.18 0.16 0.16 0.07 0.19 -3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1992 0.2199 0.2483 0.2486 0.2408 0.1882 0.1826 1.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.28 0.28 0.30 0.36 0.32 0.48 0.58 -
P/RPS 6.36 5.55 1.53 2.74 3.27 4.02 4.96 4.22%
P/EPS 50.00 75.68 -47.62 61.02 55.17 177.78 86.57 -8.73%
EY 2.00 1.32 -2.10 1.64 1.81 0.56 1.16 9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.34 0.40 0.37 0.70 0.89 -12.84%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 24/11/09 25/11/08 27/11/07 27/11/06 25/11/05 29/11/04 -
Price 0.19 0.23 0.13 0.34 0.31 0.39 0.50 -
P/RPS 4.31 4.56 0.66 2.58 3.17 3.27 4.27 0.15%
P/EPS 33.93 62.16 -20.63 57.63 53.45 144.44 74.63 -12.30%
EY 2.95 1.61 -4.85 1.74 1.87 0.69 1.34 14.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.15 0.38 0.36 0.57 0.76 -16.36%

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