[XIN] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 113.41%
YoY- 111.53%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 59,441 56,744 53,160 53,199 52,352 44,583 34,794 42.95%
PBT 5,965 4,824 4,032 4,801 -21,797 -20,181 -23,666 -
Tax -2,156 -1,785 -1,342 -1,594 -2,119 -1,393 -1,190 48.67%
NP 3,809 3,039 2,690 3,207 -23,916 -21,574 -24,856 -
-
NP to SH 3,809 3,039 2,690 3,207 -23,916 -21,574 -24,856 -
-
Tax Rate 36.14% 37.00% 33.28% 33.20% - - - -
Total Cost 55,632 53,705 50,470 49,992 76,268 66,157 59,650 -4.54%
-
Net Worth 107,722 106,630 85,866 85,944 85,133 83,308 83,313 18.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 107,722 106,630 85,866 85,944 85,133 83,308 83,313 18.70%
NOSH 126,732 126,941 124,444 126,388 127,065 125,862 127,313 -0.30%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.41% 5.36% 5.06% 6.03% -45.68% -48.39% -71.44% -
ROE 3.54% 2.85% 3.13% 3.73% -28.09% -25.90% -29.83% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 46.90 44.70 42.72 42.09 41.20 35.42 27.33 43.38%
EPS 3.01 2.39 2.16 2.54 -18.82 -17.14 -19.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.69 0.68 0.67 0.6619 0.6544 19.06%
Adjusted Per Share Value based on latest NOSH - 126,388
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.41 11.85 11.10 11.11 10.93 9.31 7.27 42.87%
EPS 0.80 0.63 0.56 0.67 -4.99 -4.50 -5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2249 0.2227 0.1793 0.1795 0.1778 0.174 0.174 18.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.43 0.45 0.48 0.49 0.44 0.51 0.58 -
P/RPS 0.92 1.01 1.12 1.16 1.07 1.44 2.12 -42.70%
P/EPS 14.31 18.80 22.21 19.31 -2.34 -2.98 -2.97 -
EY 6.99 5.32 4.50 5.18 -42.78 -33.61 -33.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.70 0.72 0.66 0.77 0.89 -31.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 23/02/06 25/11/05 25/08/05 31/05/05 28/02/05 29/11/04 -
Price 0.44 0.44 0.39 0.32 0.46 0.48 0.50 -
P/RPS 0.94 0.98 0.91 0.76 1.12 1.36 1.83 -35.88%
P/EPS 14.64 18.38 18.04 12.61 -2.44 -2.80 -2.56 -
EY 6.83 5.44 5.54 7.93 -40.92 -35.71 -39.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.57 0.47 0.69 0.73 0.76 -22.37%

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