[XIN] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 12.97%
YoY- 114.09%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 CAGR
Revenue 82,016 75,726 53,745 56,744 44,583 20,156 45,530 10.76%
PBT -5,123 6,183 6,136 4,824 -20,181 -7,677 -12,796 -14.69%
Tax -1,289 -2,264 -2,182 -1,785 -1,393 -22 -51 75.21%
NP -6,412 3,919 3,954 3,039 -21,574 -7,699 -12,847 -11.36%
-
NP to SH -6,412 3,919 3,954 3,039 -21,574 -7,699 -12,847 -11.36%
-
Tax Rate - 36.62% 35.56% 37.00% - - - -
Total Cost 88,428 71,807 49,791 53,705 66,157 27,855 58,377 7.47%
-
Net Worth 107,331 113,999 110,586 106,630 83,308 -53,679 -3,146,717 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 CAGR
Net Worth 107,331 113,999 110,586 106,630 83,308 -53,679 -3,146,717 -
NOSH 126,272 126,666 127,111 126,941 125,862 39,874 39,902 22.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 CAGR
NP Margin -7.82% 5.18% 7.36% 5.36% -48.39% -38.20% -28.22% -
ROE -5.97% 3.44% 3.58% 2.85% -25.90% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 CAGR
RPS 64.95 59.78 42.28 44.70 35.42 50.55 114.10 -9.32%
EPS -5.08 3.09 3.11 2.39 -17.14 -19.31 -32.20 -27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.90 0.87 0.84 0.6619 -1.3462 -78.86 -
Adjusted Per Share Value based on latest NOSH - 126,941
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 CAGR
RPS 17.13 15.81 11.22 11.85 9.31 4.21 9.51 10.75%
EPS -1.34 0.82 0.83 0.63 -4.50 -1.61 -2.68 -11.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2241 0.238 0.2309 0.2227 0.174 -0.1121 -6.5708 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/03/03 -
Price 0.30 0.42 0.29 0.45 0.51 0.05 0.05 -
P/RPS 0.46 0.70 0.69 1.01 1.44 0.10 0.04 52.82%
P/EPS -5.91 13.57 9.32 18.80 -2.98 -0.26 -0.16 87.14%
EY -16.93 7.37 10.73 5.32 -33.61 -386.16 -643.92 -46.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.33 0.54 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/03/03 CAGR
Date 25/02/09 28/02/08 26/02/07 23/02/06 28/02/05 25/03/04 17/04/03 -
Price 0.10 0.37 0.38 0.44 0.48 0.05 0.05 -
P/RPS 0.15 0.62 0.90 0.98 1.36 0.10 0.04 25.79%
P/EPS -1.97 11.96 12.22 18.38 -2.80 -0.26 -0.16 54.64%
EY -50.78 8.36 8.19 5.44 -35.71 -386.16 -643.92 -35.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.41 0.44 0.52 0.73 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