[XIN] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 60.14%
YoY- -66.7%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 16,017 14,863 15,240 10,624 12,433 14,902 14,393 7.36%
PBT 1,725 569 636 1,895 933 1,337 -25,962 -
Tax -646 -233 -181 -726 -203 -484 -706 -5.73%
NP 1,079 336 455 1,169 730 853 -26,668 -
-
NP to SH 1,079 336 455 1,169 730 853 -26,668 -
-
Tax Rate 37.45% 40.95% 28.46% 38.31% 21.76% 36.20% - -
Total Cost 14,938 14,527 14,785 9,455 11,703 14,049 41,061 -48.94%
-
Net Worth 106,630 85,866 85,944 85,133 83,308 83,313 39,591 93.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 106,630 85,866 85,944 85,133 83,308 83,313 39,591 93.22%
NOSH 126,941 124,444 126,388 127,065 125,862 127,313 61,305 62.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.74% 2.26% 2.99% 11.00% 5.87% 5.72% -185.28% -
ROE 1.01% 0.39% 0.53% 1.37% 0.88% 1.02% -67.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.62 11.94 12.06 8.36 9.88 11.70 23.48 -33.81%
EPS 0.85 0.27 0.36 0.92 0.58 0.67 -43.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.69 0.68 0.67 0.6619 0.6544 0.6458 19.10%
Adjusted Per Share Value based on latest NOSH - 127,065
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.34 3.10 3.18 2.22 2.60 3.11 3.01 7.16%
EPS 0.23 0.07 0.10 0.24 0.15 0.18 -5.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2227 0.1793 0.1795 0.1778 0.174 0.174 0.0827 93.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.48 0.49 0.44 0.51 0.58 0.85 -
P/RPS 3.57 4.02 4.06 5.26 5.16 4.96 3.62 -0.92%
P/EPS 52.94 177.78 136.11 47.83 87.93 86.57 -1.95 -
EY 1.89 0.56 0.73 2.09 1.14 1.16 -51.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.72 0.66 0.77 0.89 1.32 -44.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/11/05 25/08/05 31/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.44 0.39 0.32 0.46 0.48 0.50 0.73 -
P/RPS 3.49 3.27 2.65 5.50 4.86 4.27 3.11 7.96%
P/EPS 51.76 144.44 88.89 50.00 82.76 74.63 -1.68 -
EY 1.93 0.69 1.13 2.00 1.21 1.34 -59.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.47 0.69 0.73 0.76 1.13 -40.31%

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