[XIN] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -20.78%
YoY- 57.07%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
Revenue 16,628 16,017 12,433 2,644 4,594 21,872 15,191 1.58%
PBT 1,755 1,725 933 -2,552 13,926 859 -2,340 -
Tax -611 -646 -203 0 0 0 2,340 -
NP 1,144 1,079 730 -2,552 13,926 859 0 -
-
NP to SH 1,144 1,079 730 -2,552 13,926 859 -2,340 -
-
Tax Rate 34.81% 37.45% 21.76% - 0.00% 0.00% - -
Total Cost 15,484 14,938 11,703 5,196 -9,332 21,013 15,191 0.33%
-
Net Worth 110,586 106,630 83,308 -53,679 -3,146,717 -17,570 -10,311 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 110,586 106,630 83,308 -53,679 -3,146,717 -17,570 -10,311 -
NOSH 127,111 126,941 125,862 39,874 39,902 39,045 39,661 22.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.88% 6.74% 5.87% -96.52% 303.13% 3.93% 0.00% -
ROE 1.03% 1.01% 0.88% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.08 12.62 9.88 6.63 11.51 56.02 38.30 -17.02%
EPS 0.90 0.85 0.58 -6.40 34.90 2.20 -5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.6619 -1.3462 -78.86 -0.45 -0.26 -
Adjusted Per Share Value based on latest NOSH - 39,874
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.51 3.38 2.62 0.56 0.97 4.62 3.21 1.56%
EPS 0.24 0.23 0.15 -0.54 2.94 0.18 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.225 0.1758 -0.1133 -6.6401 -0.0371 -0.0218 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/03/03 29/03/02 30/03/01 -
Price 0.29 0.45 0.51 0.05 0.05 0.68 0.34 -
P/RPS 2.22 3.57 5.16 0.00 0.43 1.21 0.89 17.20%
P/EPS 32.22 52.94 87.93 0.00 0.14 30.91 -5.76 -
EY 3.10 1.89 1.14 0.00 698.00 3.24 -17.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.54 0.77 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
Date 26/02/07 23/02/06 28/02/05 25/03/04 17/04/03 07/05/02 31/05/01 -
Price 0.38 0.44 0.48 0.05 0.05 0.51 0.38 -
P/RPS 2.90 3.49 4.86 0.00 0.43 0.91 0.99 20.52%
P/EPS 42.22 51.76 82.76 0.00 0.14 23.18 -6.44 -
EY 2.37 1.93 1.21 0.00 698.00 4.31 -15.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.73 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