[XIN] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 25.34%
YoY- 115.93%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 53,745 53,134 55,488 59,441 56,744 53,160 53,199 0.68%
PBT 6,136 6,106 5,643 5,965 4,824 4,032 4,801 17.71%
Tax -2,182 -2,217 -2,159 -2,156 -1,785 -1,342 -1,594 23.21%
NP 3,954 3,889 3,484 3,809 3,039 2,690 3,207 14.93%
-
NP to SH 3,954 3,889 3,484 3,809 3,039 2,690 3,207 14.93%
-
Tax Rate 35.56% 36.31% 38.26% 36.14% 37.00% 33.28% 33.20% -
Total Cost 49,791 49,245 52,004 55,632 53,705 50,470 49,992 -0.26%
-
Net Worth 110,586 109,872 110,500 107,722 106,630 85,866 85,944 18.24%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 110,586 109,872 110,500 107,722 106,630 85,866 85,944 18.24%
NOSH 127,111 127,758 129,999 126,732 126,941 124,444 126,388 0.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.36% 7.32% 6.28% 6.41% 5.36% 5.06% 6.03% -
ROE 3.58% 3.54% 3.15% 3.54% 2.85% 3.13% 3.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.28 41.59 42.68 46.90 44.70 42.72 42.09 0.29%
EPS 3.11 3.04 2.68 3.01 2.39 2.16 2.54 14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.85 0.85 0.84 0.69 0.68 17.80%
Adjusted Per Share Value based on latest NOSH - 126,732
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.22 11.10 11.59 12.41 11.85 11.10 11.11 0.65%
EPS 0.83 0.81 0.73 0.80 0.63 0.56 0.67 15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2309 0.2294 0.2307 0.2249 0.2227 0.1793 0.1795 18.22%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.32 0.48 0.43 0.45 0.48 0.49 -
P/RPS 0.69 0.77 1.12 0.92 1.01 1.12 1.16 -29.20%
P/EPS 9.32 10.51 17.91 14.31 18.80 22.21 19.31 -38.38%
EY 10.73 9.51 5.58 6.99 5.32 4.50 5.18 62.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.56 0.51 0.54 0.70 0.72 -40.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 25/08/06 24/05/06 23/02/06 25/11/05 25/08/05 -
Price 0.38 0.31 0.34 0.44 0.44 0.39 0.32 -
P/RPS 0.90 0.75 0.80 0.94 0.98 0.91 0.76 11.89%
P/EPS 12.22 10.18 12.69 14.64 18.38 18.04 12.61 -2.06%
EY 8.19 9.82 7.88 6.83 5.44 5.54 7.93 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.40 0.52 0.52 0.57 0.47 -4.29%

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