[XIN] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -53.59%
YoY- -38.36%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 30/09/01 CAGR
Revenue 60,464 55,488 53,199 26,339 71,530 33,179 72,329 -3.06%
PBT 5,978 5,643 4,801 -27,116 -23,850 -20,087 -9,636 -
Tax -2,104 -2,159 -1,594 -706 -51 -22 5,050 -
NP 3,874 3,484 3,207 -27,822 -23,901 -20,109 -4,586 -
-
NP to SH 3,874 3,484 3,207 -27,822 -23,901 -20,109 -9,636 -
-
Tax Rate 35.20% 38.26% 33.20% - - - - -
Total Cost 56,590 52,004 49,992 54,161 95,431 53,288 76,915 -5.19%
-
Net Worth 112,200 110,500 85,944 39,591 -3,889,713 -4,842,237 -15,153 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 30/09/01 CAGR
Net Worth 112,200 110,500 85,944 39,591 -3,889,713 -4,842,237 -15,153 -
NOSH 127,500 129,999 126,388 61,305 39,906 39,896 39,878 22.39%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 30/09/01 CAGR
NP Margin 6.41% 6.28% 6.03% -105.63% -33.41% -60.61% -6.34% -
ROE 3.45% 3.15% 3.73% -70.27% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 30/09/01 CAGR
RPS 47.42 42.68 42.09 42.96 179.24 83.16 181.37 -20.80%
EPS 3.04 2.68 2.54 -45.38 -59.89 -50.40 -24.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.68 0.6458 -97.47 -121.37 -0.38 -
Adjusted Per Share Value based on latest NOSH - 61,305
30/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 30/09/01 CAGR
RPS 12.63 11.59 11.11 5.50 14.94 6.93 15.10 -3.05%
EPS 0.81 0.73 0.67 -5.81 -4.99 -4.20 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2343 0.2307 0.1795 0.0827 -8.1223 -10.1113 -0.0316 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 30/09/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 28/09/01 -
Price 0.37 0.48 0.49 0.85 0.17 0.05 0.38 -
P/RPS 0.78 1.12 1.16 1.98 0.09 0.06 0.21 25.63%
P/EPS 12.18 17.91 19.31 -1.87 -0.28 -0.10 -1.57 -
EY 8.21 5.58 5.18 -53.39 -352.31 -1,008.06 -63.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.72 1.32 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/09/02 30/06/03 30/09/01 CAGR
Date 23/08/07 25/08/06 25/08/05 27/08/04 05/11/02 26/08/03 06/11/01 -
Price 0.42 0.34 0.32 0.73 0.12 0.05 0.49 -
P/RPS 0.89 0.80 0.76 1.70 0.07 0.06 0.27 23.04%
P/EPS 13.82 12.69 12.61 -1.61 -0.20 -0.10 -2.03 -
EY 7.23 7.88 7.93 -62.17 -499.10 -1,008.06 -49.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.47 1.13 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