[XIN] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 103.2%
YoY- 140.37%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,240 10,624 12,433 14,902 14,393 2,855 2,644 221.81%
PBT 636 1,895 933 1,337 -25,962 3,511 -2,552 -
Tax -181 -726 -203 -484 -706 0 0 -
NP 455 1,169 730 853 -26,668 3,511 -2,552 -
-
NP to SH 455 1,169 730 853 -26,668 3,511 -2,552 -
-
Tax Rate 28.46% 38.31% 21.76% 36.20% - 0.00% - -
Total Cost 14,785 9,455 11,703 14,049 41,061 -656 5,196 100.93%
-
Net Worth 85,944 85,133 83,308 83,313 39,591 -50,199 -53,679 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 85,944 85,133 83,308 83,313 39,591 -50,199 -53,679 -
NOSH 126,388 127,065 125,862 127,313 61,305 39,897 39,874 115.93%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.99% 11.00% 5.87% 5.72% -185.28% 122.98% -96.52% -
ROE 0.53% 1.37% 0.88% 1.02% -67.36% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.06 8.36 9.88 11.70 23.48 7.16 6.63 49.06%
EPS 0.36 0.92 0.58 0.67 -43.50 8.80 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.6619 0.6544 0.6458 -1.2582 -1.3462 -
Adjusted Per Share Value based on latest NOSH - 127,313
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.18 2.22 2.60 3.11 3.01 0.60 0.55 222.48%
EPS 0.10 0.24 0.15 0.18 -5.57 0.73 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1778 0.174 0.174 0.0827 -0.1048 -0.1121 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.44 0.51 0.58 0.85 0.05 0.05 -
P/RPS 4.06 5.26 5.16 4.96 3.62 0.00 0.00 -
P/EPS 136.11 47.83 87.93 86.57 -1.95 0.00 0.00 -
EY 0.73 2.09 1.14 1.16 -51.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.77 0.89 1.32 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 31/05/05 28/02/05 29/11/04 27/08/04 29/04/04 25/03/04 -
Price 0.32 0.46 0.48 0.50 0.73 0.05 0.05 -
P/RPS 2.65 5.50 4.86 4.27 3.11 0.00 0.00 -
P/EPS 88.89 50.00 82.76 74.63 -1.68 0.00 0.00 -
EY 1.13 2.00 1.21 1.34 -59.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 0.73 0.76 1.13 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