[XIN] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -27.45%
YoY- -735.22%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 6,238 6,249 6,010 4,443 22,728 14,056 13,321 -11.86%
PBT 759 -421 -15,233 -7,239 -405 1,615 3,035 -20.60%
Tax -210 -54 196 6 -461 -697 -1,096 -24.05%
NP 549 -475 -15,037 -7,233 -866 918 1,939 -18.95%
-
NP to SH -2,451 -474 -15,037 -7,233 -866 918 1,939 -
-
Tax Rate 27.67% - - - - 43.16% 36.11% -
Total Cost 5,689 6,724 21,047 11,676 23,594 13,138 11,382 -10.90%
-
Net Worth 88,748 90,956 90,019 100,246 113,344 110,924 107,722 -3.17%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 88,748 90,956 90,019 100,246 113,344 110,924 107,722 -3.17%
NOSH 126,784 128,108 126,787 126,894 127,352 127,499 126,732 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.80% -7.60% -250.20% -162.80% -3.81% 6.53% 14.56% -
ROE -2.76% -0.52% -16.70% -7.22% -0.76% 0.83% 1.80% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.92 4.88 4.74 3.50 17.85 11.02 10.51 -11.87%
EPS -1.93 -0.37 -11.86 -5.70 -0.68 0.72 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.71 0.79 0.89 0.87 0.85 -3.18%
Adjusted Per Share Value based on latest NOSH - 126,894
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.37 1.37 1.32 0.97 4.98 3.08 2.92 -11.83%
EPS -0.54 -0.10 -3.30 -1.59 -0.19 0.20 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1993 0.1973 0.2197 0.2484 0.2431 0.2361 -3.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.49 0.20 0.25 0.32 0.32 0.33 0.43 -
P/RPS 9.96 4.10 5.27 9.14 1.79 2.99 4.09 15.97%
P/EPS -25.35 -54.05 -2.11 -5.61 -47.06 45.83 28.10 -
EY -3.95 -1.85 -47.44 -17.81 -2.13 2.18 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.28 0.35 0.41 0.36 0.38 0.51 5.41%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 26/05/10 26/05/09 22/05/08 29/05/07 24/05/06 -
Price 0.50 0.21 0.21 0.14 0.31 0.30 0.44 -
P/RPS 10.16 4.31 4.43 4.00 1.74 2.72 4.19 15.89%
P/EPS -25.86 -56.76 -1.77 -2.46 -45.59 41.67 28.76 -
EY -3.87 -1.76 -56.48 -40.71 -2.19 2.40 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.30 0.30 0.18 0.35 0.34 0.52 5.32%

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