[XIN] YoY TTM 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- 30.59%
YoY- 70.29%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 CAGR
Revenue 53,745 56,744 44,583 20,156 45,530 80,938 72,139 -4.98%
PBT 6,136 4,824 -20,181 -7,677 -12,796 -7,886 -7,434 -
Tax -2,182 -1,785 -1,393 -22 -51 227 7,434 -
NP 3,954 3,039 -21,574 -7,699 -12,847 -7,659 0 -
-
NP to SH 3,954 3,039 -21,574 -7,699 -12,847 -7,886 -7,461 -
-
Tax Rate 35.56% 37.00% - - - - - -
Total Cost 49,791 53,705 66,157 27,855 58,377 88,597 72,139 -6.23%
-
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 7.36% 5.36% -48.39% -38.20% -28.22% -9.46% 0.00% -
ROE 3.58% 2.85% -25.90% 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 42.28 44.70 35.42 50.55 114.10 207.29 181.89 -22.39%
EPS 3.11 2.39 -17.14 -19.31 -32.20 -20.20 -18.81 -
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 11.78 12.44 9.77 4.42 9.98 17.74 15.81 -4.98%
EPS 0.87 0.67 -4.73 -1.69 -2.82 -1.73 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2424 0.2337 0.1826 -0.1176 -6.8966 -0.0385 -0.0226 -
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 0.69 1.01 1.44 0.10 0.04 0.33 0.19 25.11%
P/EPS 9.32 18.80 -2.98 -0.26 -0.16 -3.37 -1.81 -
EY 10.73 5.32 -33.61 -386.16 -643.92 -29.70 -55.33 -
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 0.90 0.98 1.36 0.10 0.04 0.25 0.21 28.76%
P/EPS 12.22 18.38 -2.80 -0.26 -0.16 -2.53 -2.02 -
EY 8.19 5.44 -35.71 -386.16 -643.92 -39.60 -49.51 -
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