[XIN] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 25.34%
YoY- 115.93%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 CAGR
Revenue 63,731 84,398 54,480 59,441 52,352 18,417 74,572 -2.29%
PBT -11,957 4,163 4,716 5,965 -21,797 -18,092 -17,306 -5.32%
Tax -822 -2,028 -1,783 -2,156 -2,119 -22 -51 50.90%
NP -12,779 2,135 2,933 3,809 -23,916 -18,114 -17,357 -4.43%
-
NP to SH -12,779 2,135 2,933 3,809 -23,916 -18,114 -17,357 -4.43%
-
Tax Rate - 48.71% 37.81% 36.14% - - - -
Total Cost 76,510 82,263 51,547 55,632 76,268 36,531 91,929 -2.68%
-
Net Worth 100,246 113,344 110,924 107,722 85,133 -50,199 -2,777,847 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 CAGR
Net Worth 100,246 113,344 110,924 107,722 85,133 -50,199 -2,777,847 -
NOSH 126,894 127,352 127,499 126,732 127,065 39,897 39,923 18.66%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 CAGR
NP Margin -20.05% 2.53% 5.38% 6.41% -45.68% -98.35% -23.28% -
ROE -12.75% 1.88% 2.64% 3.54% -28.09% 0.00% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 CAGR
RPS 50.22 66.27 42.73 46.90 41.20 46.16 186.79 -17.66%
EPS -10.07 1.68 2.30 3.01 -18.82 -45.40 -43.48 -19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.89 0.87 0.85 0.67 -1.2582 -69.58 -
Adjusted Per Share Value based on latest NOSH - 126,732
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 CAGR
RPS 13.97 18.50 11.94 13.03 11.47 4.04 16.34 -2.29%
EPS -2.80 0.47 0.64 0.83 -5.24 -3.97 -3.80 -4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2197 0.2484 0.2431 0.2361 0.1866 -0.11 -6.0882 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 28/06/02 -
Price 0.32 0.32 0.33 0.43 0.44 0.05 0.48 -
P/RPS 0.64 0.48 0.77 0.92 1.07 0.11 0.26 14.26%
P/EPS -3.18 19.09 14.35 14.31 -2.34 -0.11 -1.10 17.01%
EY -31.47 5.24 6.97 6.99 -42.78 -908.02 -90.58 -14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.38 0.51 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/06/02 CAGR
Date 26/05/09 22/05/08 29/05/07 24/05/06 31/05/05 29/04/04 16/08/02 -
Price 0.14 0.31 0.30 0.44 0.46 0.05 0.19 -
P/RPS 0.28 0.47 0.70 0.94 1.12 0.11 0.10 16.46%
P/EPS -1.39 18.49 13.04 14.64 -2.44 -0.11 -0.44 18.56%
EY -71.93 5.41 7.67 6.83 -40.92 -908.02 -228.82 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.35 0.34 0.52 0.69 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