[XIN] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -13.08%
YoY- 103.06%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
Revenue 99,014 68,092 47,592 60,206 58,590 25,788 44,228 15.03%
PBT 1,582 5,796 2,692 2,410 -49,250 -8,452 -34,150 -
Tax -1,324 -2,150 -950 -828 -2,380 0 0 -
NP 258 3,646 1,742 1,582 -51,630 -8,452 -34,150 -
-
NP to SH 258 3,646 1,742 1,582 -51,630 -8,452 -34,150 -
-
Tax Rate 83.69% 37.09% 35.29% 34.36% - - - -
Total Cost 98,756 64,446 45,850 58,624 110,220 34,240 78,378 4.09%
-
Net Worth 114,809 112,671 108,559 88,030 82,973 -5,112,263 -4,484,033 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
Net Worth 114,809 112,671 108,559 88,030 82,973 -5,112,263 -4,484,033 -
NOSH 128,999 126,597 126,231 127,580 126,792 39,867 39,904 22.62%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
NP Margin 0.26% 5.35% 3.66% 2.63% -88.12% -32.77% -77.21% -
ROE 0.22% 3.24% 1.60% 1.80% -62.22% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
RPS 76.76 53.79 37.70 47.19 46.21 64.68 110.84 -6.18%
EPS 0.20 2.88 1.38 1.24 -40.72 -21.20 -85.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.86 0.69 0.6544 -128.23 -112.37 -
Adjusted Per Share Value based on latest NOSH - 124,444
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
RPS 20.68 14.22 9.94 12.57 12.23 5.38 9.24 15.03%
EPS 0.05 0.76 0.36 0.33 -10.78 -1.76 -7.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2397 0.2353 0.2267 0.1838 0.1733 -10.6751 -9.3633 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/12/02 -
Price 0.30 0.36 0.32 0.48 0.58 0.05 0.13 -
P/RPS 0.39 0.67 0.85 1.02 1.26 0.00 0.12 22.73%
P/EPS 150.00 12.50 23.19 38.71 -1.42 0.00 -0.15 -
EY 0.67 8.00 4.31 2.58 -70.21 0.00 -658.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.37 0.70 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
Date 25/11/08 27/11/07 27/11/06 25/11/05 29/11/04 30/10/03 29/01/03 -
Price 0.13 0.34 0.31 0.39 0.50 0.05 0.05 -
P/RPS 0.17 0.63 0.82 0.83 1.08 0.00 0.05 23.70%
P/EPS 65.00 11.81 22.46 31.45 -1.23 0.00 -0.06 -
EY 1.54 8.47 4.45 3.18 -81.44 0.00 -1,711.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.38 0.36 0.57 0.76 0.00 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