[XIN] YoY TTM 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- 0.28%
YoY- -0.1%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 23,399 29,276 99,859 64,730 53,134 53,160 34,794 -6.39%
PBT -14,546 -10,281 2,056 6,268 6,106 4,032 -23,666 -7.78%
Tax -718 -810 -1,615 -2,383 -2,217 -1,342 -1,190 -8.07%
NP -15,264 -11,091 441 3,885 3,889 2,690 -24,856 -7.80%
-
NP to SH -15,262 -11,091 441 3,885 3,889 2,690 -24,856 -7.80%
-
Tax Rate - - 78.55% 38.02% 36.31% 33.28% - -
Total Cost 38,663 40,367 99,418 60,845 49,245 50,470 59,650 -6.96%
-
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 -65.23% -37.88% 0.44% 6.00% 7.32% 5.06% -71.44% -
ROE -16.79% -11.06% 0.39% 3.42% 3.54% 3.13% -29.83% -
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 18.53 23.35 78.44 50.79 41.59 42.72 27.33 -6.26%
EPS -12.09 -8.84 0.35 3.05 3.04 2.16 -19.52 -7.67%
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 4.89 6.11 20.85 13.52 11.10 11.10 7.27 -6.39%
EPS -3.19 -2.32 0.09 0.81 0.81 0.56 -5.19 -7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.2095 0.2366 0.2369 0.2294 0.1793 0.174 1.45%
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 1.51 1.20 0.38 0.71 0.77 1.12 2.12 -5.49%
P/EPS -2.32 -3.17 86.60 11.81 10.51 22.21 -2.97 -4.03%
EY -43.17 -31.59 1.15 8.47 9.51 4.50 -33.66 4.23%
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 1.03 0.99 0.17 0.67 0.75 0.91 1.83 -9.13%
P/EPS -1.57 -2.60 37.53 11.15 10.18 18.04 -2.56 -7.82%
EY -63.62 -38.45 2.66 8.96 9.82 5.54 -39.05 8.47%
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