[XIN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 2.83%
YoY- -437.73%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 30,103 15,240 52,352 41,728 29,295 14,393 11,946 85.07%
PBT 1,205 636 -21,797 -23,692 -24,625 -25,962 -1,154 -
Tax -414 -181 -2,119 -1,393 -1,190 -706 0 -
NP 791 455 -23,916 -25,085 -25,815 -26,668 -1,154 -
-
NP to SH 791 455 -23,916 -25,085 -25,815 -26,668 -1,154 -
-
Tax Rate 34.36% 28.46% - - - - - -
Total Cost 29,312 14,785 76,268 66,813 55,110 41,061 13,100 70.98%
-
Net Worth 88,030 85,944 74,012 83,899 82,973 39,591 -50,240 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 88,030 85,944 74,012 83,899 82,973 39,591 -50,240 -
NOSH 127,580 126,388 110,466 126,755 126,792 61,305 39,930 116.77%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.63% 2.99% -45.68% -60.12% -88.12% -185.28% -9.66% -
ROE 0.90% 0.53% -32.31% -29.90% -31.11% -67.36% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.60 12.06 47.39 32.92 23.10 23.48 29.92 -14.61%
EPS 0.62 0.36 -21.65 -19.79 -20.36 -43.50 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.67 0.6619 0.6544 0.6458 -1.2582 -
Adjusted Per Share Value based on latest NOSH - 125,862
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.29 3.18 10.93 8.71 6.12 3.01 2.49 85.37%
EPS 0.17 0.10 -4.99 -5.24 -5.39 -5.57 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.1795 0.1545 0.1752 0.1733 0.0827 -0.1049 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.48 0.49 0.44 0.51 0.58 0.85 0.05 -
P/RPS 2.03 4.06 0.93 1.55 2.51 3.62 0.00 -
P/EPS 77.42 136.11 -2.03 -2.58 -2.85 -1.95 0.00 -
EY 1.29 0.73 -49.20 -38.80 -35.10 -51.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.66 0.77 0.89 1.32 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 31/05/05 28/02/05 29/11/04 27/08/04 29/04/04 -
Price 0.39 0.32 0.46 0.48 0.50 0.73 0.05 -
P/RPS 1.65 2.65 0.97 1.46 2.16 3.11 0.00 -
P/EPS 62.90 88.89 -2.12 -2.43 -2.46 -1.68 0.00 -
EY 1.59 1.13 -47.07 -41.23 -40.72 -59.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.69 0.73 0.76 1.13 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