[XIN] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 54.39%
YoY- 6.02%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 16,775 17,271 14,056 16,628 12,509 11,287 13,321 16.59%
PBT 1,322 1,576 1,615 1,755 1,032 314 3,035 -42.50%
Tax -570 -505 -697 -611 -291 -184 -1,096 -35.30%
NP 752 1,071 918 1,144 741 130 1,939 -46.78%
-
NP to SH 752 1,071 918 1,144 741 130 1,939 -46.78%
-
Tax Rate 43.12% 32.04% 43.16% 34.81% 28.20% 58.60% 36.11% -
Total Cost 16,023 16,200 13,138 15,484 11,768 11,157 11,382 25.58%
-
Net Worth 113,437 112,200 110,924 110,586 109,872 110,500 107,722 3.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 113,437 112,200 110,924 110,586 109,872 110,500 107,722 3.50%
NOSH 127,457 127,500 127,499 127,111 127,758 129,999 126,732 0.38%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.48% 6.20% 6.53% 6.88% 5.92% 1.15% 14.56% -
ROE 0.66% 0.95% 0.83% 1.03% 0.67% 0.12% 1.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.16 13.55 11.02 13.08 9.79 8.68 10.51 16.15%
EPS 0.59 0.84 0.72 0.90 0.58 0.10 1.53 -46.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.87 0.86 0.85 0.85 3.11%
Adjusted Per Share Value based on latest NOSH - 127,111
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.50 3.61 2.94 3.47 2.61 2.36 2.78 16.57%
EPS 0.16 0.22 0.19 0.24 0.15 0.03 0.40 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2369 0.2343 0.2316 0.2309 0.2294 0.2307 0.2249 3.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.36 0.37 0.33 0.29 0.32 0.48 0.43 -
P/RPS 2.74 2.73 2.99 2.22 3.27 5.53 4.09 -23.41%
P/EPS 61.02 44.05 45.83 32.22 55.17 480.00 28.10 67.61%
EY 1.64 2.27 2.18 3.10 1.81 0.21 3.56 -40.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.38 0.33 0.37 0.56 0.51 -14.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 23/08/07 29/05/07 26/02/07 27/11/06 25/08/06 24/05/06 -
Price 0.34 0.42 0.30 0.38 0.31 0.34 0.44 -
P/RPS 2.58 3.10 2.72 2.90 3.17 3.92 4.19 -27.60%
P/EPS 57.63 50.00 41.67 42.22 53.45 340.00 28.76 58.87%
EY 1.74 2.00 2.40 2.37 1.87 0.29 3.48 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.34 0.44 0.36 0.40 0.52 -18.85%

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