[XIN] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 34.37%
YoY- -38.03%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 33,056 25,013 25,018 22,856 23,468 27,023 28,017 11.69%
PBT 5,072 1,935 3,137 3,408 2,896 -13,783 1,933 90.57%
Tax -1,956 -1,134 -1,440 -1,158 -1,220 -789 -1,313 30.53%
NP 3,116 801 1,697 2,250 1,676 -14,572 620 194.27%
-
NP to SH 2,872 803 1,700 2,252 1,676 -14,572 620 178.66%
-
Tax Rate 38.56% 58.60% 45.90% 33.98% 42.13% - 67.93% -
Total Cost 29,940 24,212 23,321 20,606 21,792 41,595 27,397 6.11%
-
Net Worth 89,435 90,158 90,891 91,092 0 90,044 104,310 -9.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 89,435 90,158 90,891 91,092 0 90,044 104,310 -9.77%
NOSH 125,964 126,984 126,237 126,516 128,750 126,823 125,675 0.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.43% 3.20% 6.78% 9.84% 7.14% -53.92% 2.21% -
ROE 3.21% 0.89% 1.87% 2.47% 0.00% -16.18% 0.59% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.24 19.70 19.82 18.07 18.23 21.31 22.29 11.52%
EPS 2.28 0.63 1.35 1.78 1.32 -11.49 0.49 179.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.72 0.72 0.00 0.71 0.83 -9.91%
Adjusted Per Share Value based on latest NOSH - 126,249
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.90 5.22 5.22 4.77 4.90 5.64 5.85 11.66%
EPS 0.60 0.17 0.35 0.47 0.35 -3.04 0.13 177.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.1883 0.1898 0.1902 0.00 0.188 0.2178 -9.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.21 0.20 0.22 0.28 0.25 0.25 0.24 -
P/RPS 0.80 1.02 1.11 1.55 1.37 1.17 1.08 -18.17%
P/EPS 9.21 31.63 16.34 15.73 19.20 -2.18 48.65 -67.13%
EY 10.86 3.16 6.12 6.36 5.21 -45.96 2.06 203.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.31 0.39 0.00 0.35 0.29 2.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 25/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.19 0.21 0.21 0.19 0.30 0.21 0.20 -
P/RPS 0.72 1.07 1.06 1.05 1.65 0.99 0.90 -13.85%
P/EPS 8.33 33.21 15.59 10.67 23.05 -1.83 40.54 -65.27%
EY 12.00 3.01 6.41 9.37 4.34 -54.71 2.47 187.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.26 0.00 0.30 0.24 8.19%

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