[XIN] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -29.18%
YoY- -9.68%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 36,704 28,375 29,516 29,748 33,056 25,013 25,018 29.14%
PBT 5,544 5,010 5,668 3,710 5,072 1,935 3,137 46.22%
Tax -1,976 -1,392 -2,937 -1,554 -1,956 -1,134 -1,440 23.50%
NP 3,568 3,618 2,730 2,156 3,116 801 1,697 64.19%
-
NP to SH 3,568 -403 2,649 2,034 2,872 803 1,700 64.00%
-
Tax Rate 35.64% 27.78% 51.82% 41.89% 38.56% 58.60% 45.90% -
Total Cost 33,136 24,757 26,785 27,592 29,940 24,212 23,321 26.41%
-
Net Worth 90,016 88,748 91,123 91,530 89,435 90,158 90,891 -0.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 90,016 88,748 91,123 91,530 89,435 90,158 90,891 -0.64%
NOSH 126,784 126,784 126,560 127,124 125,964 126,984 126,237 0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.72% 12.75% 9.25% 7.25% 9.43% 3.20% 6.78% -
ROE 3.96% -0.45% 2.91% 2.22% 3.21% 0.89% 1.87% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.95 22.38 23.32 23.40 26.24 19.70 19.82 28.76%
EPS 2.80 -0.32 2.09 1.60 2.28 0.63 1.35 62.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.72 0.72 0.71 0.71 0.72 -0.92%
Adjusted Per Share Value based on latest NOSH - 125,263
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.04 6.22 6.47 6.52 7.24 5.48 5.48 29.14%
EPS 0.78 -0.09 0.58 0.45 0.63 0.18 0.37 64.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1973 0.1945 0.1997 0.2006 0.196 0.1976 0.1992 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.44 0.49 0.50 0.36 0.21 0.20 0.22 -
P/RPS 1.52 2.19 2.14 1.54 0.80 1.02 1.11 23.33%
P/EPS 15.63 -154.15 23.89 22.50 9.21 31.63 16.34 -2.92%
EY 6.40 -0.65 4.19 4.44 10.86 3.16 6.12 3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.69 0.50 0.30 0.28 0.31 58.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 31/05/12 27/02/12 23/11/11 25/08/11 31/05/11 23/02/11 -
Price 0.58 0.50 0.50 0.43 0.19 0.21 0.21 -
P/RPS 2.00 2.23 2.14 1.84 0.72 1.07 1.06 52.75%
P/EPS 20.61 -157.30 23.89 26.88 8.33 33.21 15.59 20.47%
EY 4.85 -0.64 4.19 3.72 12.00 3.01 6.41 -16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.69 0.60 0.27 0.30 0.29 100.08%

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