[XIN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 101.9%
YoY- 101.71%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 59,441 46,120 30,103 15,240 52,352 41,728 29,295 60.34%
PBT 5,965 2,930 1,205 636 -21,797 -23,692 -24,625 -
Tax -2,156 -1,060 -414 -181 -2,119 -1,393 -1,190 48.67%
NP 3,809 1,870 791 455 -23,916 -25,085 -25,815 -
-
NP to SH 3,809 1,870 791 455 -23,916 -25,085 -25,815 -
-
Tax Rate 36.14% 36.18% 34.36% 28.46% - - - -
Total Cost 55,632 44,250 29,312 14,785 76,268 66,813 55,110 0.63%
-
Net Worth 107,921 106,857 88,030 85,944 74,012 83,899 82,973 19.17%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 107,921 106,857 88,030 85,944 74,012 83,899 82,973 19.17%
NOSH 126,966 127,210 127,580 126,388 110,466 126,755 126,792 0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.41% 4.05% 2.63% 2.99% -45.68% -60.12% -88.12% -
ROE 3.53% 1.75% 0.90% 0.53% -32.31% -29.90% -31.11% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 46.82 36.25 23.60 12.06 47.39 32.92 23.10 60.22%
EPS 3.00 1.47 0.62 0.36 -21.65 -19.79 -20.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.69 0.68 0.67 0.6619 0.6544 19.06%
Adjusted Per Share Value based on latest NOSH - 126,388
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.41 9.63 6.29 3.18 10.93 8.71 6.12 60.27%
EPS 0.80 0.39 0.17 0.10 -4.99 -5.24 -5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2254 0.2231 0.1838 0.1795 0.1545 0.1752 0.1733 19.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.43 0.45 0.48 0.49 0.44 0.51 0.58 -
P/RPS 0.92 1.24 2.03 4.06 0.93 1.55 2.51 -48.81%
P/EPS 14.33 30.61 77.42 136.11 -2.03 -2.58 -2.85 -
EY 6.98 3.27 1.29 0.73 -49.20 -38.80 -35.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.70 0.72 0.66 0.77 0.89 -31.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 23/02/06 25/11/05 25/08/05 31/05/05 28/02/05 29/11/04 -
Price 0.44 0.44 0.39 0.32 0.46 0.48 0.50 -
P/RPS 0.94 1.21 1.65 2.65 0.97 1.46 2.16 -42.60%
P/EPS 14.67 29.93 62.90 88.89 -2.12 -2.43 -2.46 -
EY 6.82 3.34 1.59 1.13 -47.07 -41.23 -40.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.57 0.47 0.69 0.73 0.76 -22.37%

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