[XIN] QoQ Cumulative Quarter 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- 103.69%
YoY- 115.93%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 40,424 23,796 11,287 59,441 46,120 30,103 15,240 91.27%
PBT 3,101 1,346 314 5,965 2,930 1,205 636 186.71%
Tax -1,086 -475 -184 -2,156 -1,060 -414 -181 229.11%
NP 2,015 871 130 3,809 1,870 791 455 168.94%
-
NP to SH 2,015 871 130 3,809 1,870 791 455 168.94%
-
Tax Rate 35.02% 35.29% 58.60% 36.14% 36.18% 34.36% 28.46% -
Total Cost 38,409 22,925 11,157 55,632 44,250 29,312 14,785 88.64%
-
Net Worth 110,254 108,559 110,500 107,921 106,857 88,030 85,944 18.01%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 110,254 108,559 110,500 107,921 106,857 88,030 85,944 18.01%
NOSH 126,729 126,231 129,999 126,966 127,210 127,580 126,388 0.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.98% 3.66% 1.15% 6.41% 4.05% 2.63% 2.99% -
ROE 1.83% 0.80% 0.12% 3.53% 1.75% 0.90% 0.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.90 18.85 8.68 46.82 36.25 23.60 12.06 90.92%
EPS 1.59 0.69 0.10 3.00 1.47 0.62 0.36 168.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.85 0.85 0.84 0.69 0.68 17.80%
Adjusted Per Share Value based on latest NOSH - 126,732
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.44 4.97 2.36 12.41 9.63 6.29 3.18 91.35%
EPS 0.42 0.18 0.03 0.80 0.39 0.17 0.10 159.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2302 0.2267 0.2307 0.2254 0.2231 0.1838 0.1795 17.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.32 0.48 0.43 0.45 0.48 0.49 -
P/RPS 0.91 1.70 5.53 0.92 1.24 2.03 4.06 -63.00%
P/EPS 18.24 46.38 480.00 14.33 30.61 77.42 136.11 -73.71%
EY 5.48 2.16 0.21 6.98 3.27 1.29 0.73 281.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.56 0.51 0.54 0.70 0.72 -40.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 25/08/06 24/05/06 23/02/06 25/11/05 25/08/05 -
Price 0.38 0.31 0.34 0.44 0.44 0.39 0.32 -
P/RPS 1.19 1.64 3.92 0.94 1.21 1.65 2.65 -41.27%
P/EPS 23.90 44.93 340.00 14.67 29.93 62.90 88.89 -58.24%
EY 4.18 2.23 0.29 6.82 3.34 1.59 1.13 138.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.40 0.52 0.52 0.57 0.47 -4.29%

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