[XIN] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -1553.97%
YoY- -263.61%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 29,276 47,965 63,731 82,016 99,859 91,619 84,398 -50.59%
PBT -10,281 -11,484 -11,957 -5,123 2,056 3,861 4,163 -
Tax -810 -873 -822 -1,289 -1,615 -1,866 -2,028 -45.73%
NP -11,091 -12,357 -12,779 -6,412 441 1,995 2,135 -
-
NP to SH -11,091 -12,357 -12,779 -6,412 441 1,995 2,135 -
-
Tax Rate - - - - 78.55% 48.33% 48.71% -
Total Cost 40,367 60,322 76,510 88,428 99,418 89,624 82,263 -37.76%
-
Net Worth 100,324 101,158 100,246 107,331 113,298 114,780 113,344 -7.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 100,324 101,158 100,246 107,331 113,298 114,780 113,344 -7.80%
NOSH 125,405 126,448 126,894 126,272 127,301 127,534 127,352 -1.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -37.88% -25.76% -20.05% -7.82% 0.44% 2.18% 2.53% -
ROE -11.06% -12.22% -12.75% -5.97% 0.39% 1.74% 1.88% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.35 37.93 50.22 64.95 78.44 71.84 66.27 -50.08%
EPS -8.84 -9.77 -10.07 -5.08 0.35 1.56 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.79 0.85 0.89 0.90 0.89 -6.85%
Adjusted Per Share Value based on latest NOSH - 126,272
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.11 10.02 13.31 17.13 20.85 19.13 17.62 -50.61%
EPS -2.32 -2.58 -2.67 -1.34 0.09 0.42 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.2112 0.2093 0.2241 0.2366 0.2397 0.2367 -7.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.28 0.19 0.32 0.30 0.30 0.20 0.32 -
P/RPS 1.20 0.50 0.64 0.46 0.38 0.28 0.48 84.09%
P/EPS -3.17 -1.94 -3.18 -5.91 86.60 12.79 19.09 -
EY -31.59 -51.43 -31.47 -16.93 1.15 7.82 5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.24 0.41 0.35 0.34 0.22 0.36 -1.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 26/05/09 25/02/09 25/11/08 29/08/08 22/05/08 -
Price 0.23 0.25 0.14 0.10 0.13 0.33 0.31 -
P/RPS 0.99 0.66 0.28 0.15 0.17 0.46 0.47 64.24%
P/EPS -2.60 -2.56 -1.39 -1.97 37.53 21.10 18.49 -
EY -38.45 -39.09 -71.93 -50.78 2.66 4.74 5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.18 0.12 0.15 0.37 0.35 -11.77%

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