[XIN] YoY TTM 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- -16.12%
YoY- 110.82%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/12/02 CAGR
Revenue 99,859 64,730 53,134 53,160 34,794 24,914 62,808 8.39%
PBT 2,056 6,268 6,106 4,032 -23,666 -11,070 -25,863 -
Tax -1,615 -2,383 -2,217 -1,342 -1,190 -22 -51 82.31%
NP 441 3,885 3,889 2,690 -24,856 -11,092 -25,914 -
-
NP to SH 441 3,885 3,889 2,690 -24,856 -11,092 -25,914 -
-
Tax Rate 78.55% 38.02% 36.31% 33.28% - - - -
Total Cost 99,418 60,845 49,245 50,470 59,650 36,006 88,722 1.99%
-
Net Worth 113,298 113,437 109,872 85,866 83,313 -5,112,263 -4,483,487 -
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 113,298 113,437 109,872 85,866 83,313 -5,112,263 -4,483,487 -
NOSH 127,301 127,457 127,758 124,444 127,313 39,867 39,899 22.34%
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 0.44% 6.00% 7.32% 5.06% -71.44% -44.52% -41.26% -
ROE 0.39% 3.42% 3.54% 3.13% -29.83% 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 78.44 50.79 41.59 42.72 27.33 62.49 157.42 -11.40%
EPS 0.35 3.05 3.04 2.16 -19.52 -27.82 -64.95 -
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 20.85 13.52 11.10 11.10 7.27 5.20 13.12 8.38%
EPS 0.09 0.81 0.81 0.56 -5.19 -2.32 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2366 0.2369 0.2294 0.1793 0.174 -10.6751 -9.3621 -
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 0.38 0.71 0.77 1.12 2.12 0.08 0.08 31.10%
P/EPS 86.60 11.81 10.51 22.21 -2.97 -0.18 -0.20 -
EY 1.15 8.47 9.51 4.50 -33.66 -556.44 -499.60 -
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 0.67 0.75 0.91 1.83 0.08 0.03 35.18%
P/EPS 37.53 11.15 10.18 18.04 -2.56 -0.18 -0.08 -
EY 2.66 8.96 9.82 5.54 -39.05 -556.44 -1,298.97 -
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