[XIN] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -2.83%
YoY- 216.81%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 72,392 75,020 44,276 43,304 41,762 36,704 28,375 86.60%
PBT 19,674 20,428 7,093 11,420 10,648 5,544 5,010 148.69%
Tax -6,142 -7,188 -1,678 -2,957 -2,010 -1,976 -1,392 168.77%
NP 13,532 13,240 5,415 8,462 8,638 3,568 3,618 140.75%
-
NP to SH 13,532 13,240 5,415 8,393 8,638 3,568 -403 -
-
Tax Rate 31.22% 35.19% 23.66% 25.89% 18.88% 35.64% 27.78% -
Total Cost 58,860 61,780 38,861 34,841 33,124 33,136 24,757 78.04%
-
Net Worth 101,427 97,623 95,088 95,088 93,820 90,016 88,748 9.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 101,427 97,623 95,088 95,088 93,820 90,016 88,748 9.30%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.69% 17.65% 12.23% 19.54% 20.68% 9.72% 12.75% -
ROE 13.34% 13.56% 5.69% 8.83% 9.21% 3.96% -0.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.10 59.17 34.92 34.16 32.94 28.95 22.38 86.61%
EPS 10.68 10.44 4.27 6.63 6.82 2.80 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.75 0.74 0.71 0.70 9.30%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.12 15.67 9.25 9.04 8.72 7.66 5.93 86.53%
EPS 2.83 2.76 1.13 1.75 1.80 0.75 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2039 0.1986 0.1986 0.1959 0.188 0.1853 9.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.91 0.735 0.61 0.60 0.52 0.44 0.49 -
P/RPS 1.59 1.24 1.75 1.76 1.58 1.52 2.19 -19.20%
P/EPS 8.53 7.04 14.28 9.06 7.63 15.63 -154.15 -
EY 11.73 14.21 7.00 11.03 13.10 6.40 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.95 0.81 0.80 0.70 0.62 0.70 38.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 28/05/13 26/02/13 27/11/12 22/08/12 31/05/12 -
Price 0.76 0.77 0.745 0.605 0.48 0.58 0.50 -
P/RPS 1.33 1.30 2.13 1.77 1.46 2.00 2.23 -29.12%
P/EPS 7.12 7.37 17.44 9.14 7.05 20.61 -157.30 -
EY 14.04 13.56 5.73 10.94 14.19 4.85 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 0.99 0.81 0.65 0.82 0.71 21.40%

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