[XIN] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 257.66%
YoY- 71.36%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 28,375 29,516 29,748 33,056 25,013 25,018 22,856 15.49%
PBT 5,010 5,668 3,710 5,072 1,935 3,137 3,408 29.25%
Tax -1,392 -2,937 -1,554 -1,956 -1,134 -1,440 -1,158 13.04%
NP 3,618 2,730 2,156 3,116 801 1,697 2,250 37.21%
-
NP to SH -403 2,649 2,034 2,872 803 1,700 2,252 -
-
Tax Rate 27.78% 51.82% 41.89% 38.56% 58.60% 45.90% 33.98% -
Total Cost 24,757 26,785 27,592 29,940 24,212 23,321 20,606 13.00%
-
Net Worth 88,748 91,123 91,530 89,435 90,158 90,891 91,092 -1.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 88,748 91,123 91,530 89,435 90,158 90,891 91,092 -1.72%
NOSH 126,784 126,560 127,124 125,964 126,984 126,237 126,516 0.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.75% 9.25% 7.25% 9.43% 3.20% 6.78% 9.84% -
ROE -0.45% 2.91% 2.22% 3.21% 0.89% 1.87% 2.47% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.38 23.32 23.40 26.24 19.70 19.82 18.07 15.31%
EPS -0.32 2.09 1.60 2.28 0.63 1.35 1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.72 0.71 0.71 0.72 0.72 -1.85%
Adjusted Per Share Value based on latest NOSH - 125,964
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.22 6.47 6.52 7.24 5.48 5.48 5.01 15.49%
EPS -0.09 0.58 0.45 0.63 0.18 0.37 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1997 0.2006 0.196 0.1976 0.1992 0.1996 -1.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.49 0.50 0.36 0.21 0.20 0.22 0.28 -
P/RPS 2.19 2.14 1.54 0.80 1.02 1.11 1.55 25.88%
P/EPS -154.15 23.89 22.50 9.21 31.63 16.34 15.73 -
EY -0.65 4.19 4.44 10.86 3.16 6.12 6.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.50 0.30 0.28 0.31 0.39 47.63%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 27/02/12 23/11/11 25/08/11 31/05/11 23/02/11 25/11/10 -
Price 0.50 0.50 0.43 0.19 0.21 0.21 0.19 -
P/RPS 2.23 2.14 1.84 0.72 1.07 1.06 1.05 65.14%
P/EPS -157.30 23.89 26.88 8.33 33.21 15.59 10.67 -
EY -0.64 4.19 3.72 12.00 3.01 6.41 9.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.60 0.27 0.30 0.29 0.26 95.25%

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