[XIN] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 13.2%
YoY- -180.22%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 53,160 53,199 52,352 44,583 34,794 26,339 18,417 102.59%
PBT 4,032 4,801 -21,797 -20,181 -23,666 -27,116 -18,092 -
Tax -1,342 -1,594 -2,119 -1,393 -1,190 -706 -22 1445.73%
NP 2,690 3,207 -23,916 -21,574 -24,856 -27,822 -18,114 -
-
NP to SH 2,690 3,207 -23,916 -21,574 -24,856 -27,822 -18,114 -
-
Tax Rate 33.28% 33.20% - - - - - -
Total Cost 50,470 49,992 76,268 66,157 59,650 54,161 36,531 24.02%
-
Net Worth 85,866 85,944 85,133 83,308 83,313 39,591 -50,199 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 85,866 85,944 85,133 83,308 83,313 39,591 -50,199 -
NOSH 124,444 126,388 127,065 125,862 127,313 61,305 39,897 113.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.06% 6.03% -45.68% -48.39% -71.44% -105.63% -98.35% -
ROE 3.13% 3.73% -28.09% -25.90% -29.83% -70.27% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 42.72 42.09 41.20 35.42 27.33 42.96 46.16 -5.02%
EPS 2.16 2.54 -18.82 -17.14 -19.52 -45.38 -45.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.67 0.6619 0.6544 0.6458 -1.2582 -
Adjusted Per Share Value based on latest NOSH - 125,862
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.10 11.11 10.93 9.31 7.27 5.50 3.85 102.43%
EPS 0.56 0.67 -4.99 -4.50 -5.19 -5.81 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.1795 0.1778 0.174 0.174 0.0827 -0.1048 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.48 0.49 0.44 0.51 0.58 0.85 0.05 -
P/RPS 1.12 1.16 1.07 1.44 2.12 1.98 0.11 369.10%
P/EPS 22.21 19.31 -2.34 -2.98 -2.97 -1.87 -0.11 -
EY 4.50 5.18 -42.78 -33.61 -33.66 -53.39 -908.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.66 0.77 0.89 1.32 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 31/05/05 28/02/05 29/11/04 27/08/04 29/04/04 -
Price 0.39 0.32 0.46 0.48 0.50 0.73 0.05 -
P/RPS 0.91 0.76 1.12 1.36 1.83 1.70 0.11 308.51%
P/EPS 18.04 12.61 -2.44 -2.80 -2.56 -1.61 -0.11 -
EY 5.54 7.93 -40.92 -35.71 -39.05 -62.17 -908.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.69 0.73 0.76 1.13 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