[XIN] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -24.51%
YoY- 174.19%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,748 33,056 25,013 25,018 22,856 23,468 27,023 6.60%
PBT 3,710 5,072 1,935 3,137 3,408 2,896 -13,783 -
Tax -1,554 -1,956 -1,134 -1,440 -1,158 -1,220 -789 57.06%
NP 2,156 3,116 801 1,697 2,250 1,676 -14,572 -
-
NP to SH 2,034 2,872 803 1,700 2,252 1,676 -14,572 -
-
Tax Rate 41.89% 38.56% 58.60% 45.90% 33.98% 42.13% - -
Total Cost 27,592 29,940 24,212 23,321 20,606 21,792 41,595 -23.92%
-
Net Worth 91,530 89,435 90,158 90,891 91,092 0 90,044 1.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 91,530 89,435 90,158 90,891 91,092 0 90,044 1.09%
NOSH 127,124 125,964 126,984 126,237 126,516 128,750 126,823 0.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.25% 9.43% 3.20% 6.78% 9.84% 7.14% -53.92% -
ROE 2.22% 3.21% 0.89% 1.87% 2.47% 0.00% -16.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.40 26.24 19.70 19.82 18.07 18.23 21.31 6.42%
EPS 1.60 2.28 0.63 1.35 1.78 1.32 -11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.71 0.72 0.72 0.00 0.71 0.93%
Adjusted Per Share Value based on latest NOSH - 124,166
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.21 6.90 5.22 5.22 4.77 4.90 5.64 6.62%
EPS 0.42 0.60 0.17 0.35 0.47 0.35 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1911 0.1868 0.1883 0.1898 0.1902 0.00 0.188 1.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.36 0.21 0.20 0.22 0.28 0.25 0.25 -
P/RPS 1.54 0.80 1.02 1.11 1.55 1.37 1.17 20.08%
P/EPS 22.50 9.21 31.63 16.34 15.73 19.20 -2.18 -
EY 4.44 10.86 3.16 6.12 6.36 5.21 -45.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.30 0.28 0.31 0.39 0.00 0.35 26.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 31/05/11 23/02/11 25/11/10 25/08/10 26/05/10 -
Price 0.43 0.19 0.21 0.21 0.19 0.30 0.21 -
P/RPS 1.84 0.72 1.07 1.06 1.05 1.65 0.99 51.10%
P/EPS 26.88 8.33 33.21 15.59 10.67 23.05 -1.83 -
EY 3.72 12.00 3.01 6.41 9.37 4.34 -54.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.27 0.30 0.29 0.26 0.00 0.30 58.67%

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