[XIN] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -2450.32%
YoY- -14.03%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,018 22,856 23,468 27,023 28,017 30,104 34,904 -19.86%
PBT 3,137 3,408 2,896 -13,783 1,933 4,934 6,988 -41.28%
Tax -1,440 -1,158 -1,220 -789 -1,313 -1,300 -1,576 -5.82%
NP 1,697 2,250 1,676 -14,572 620 3,634 5,412 -53.74%
-
NP to SH 1,700 2,252 1,676 -14,572 620 3,634 5,412 -53.69%
-
Tax Rate 45.90% 33.98% 42.13% - 67.93% 26.35% 22.55% -
Total Cost 23,321 20,606 21,792 41,595 27,397 26,470 29,492 -14.45%
-
Net Worth 90,891 91,092 0 90,044 104,310 101,650 101,158 -6.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 90,891 91,092 0 90,044 104,310 101,650 101,158 -6.86%
NOSH 126,237 126,516 128,750 126,823 125,675 127,062 126,448 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.78% 9.84% 7.14% -53.92% 2.21% 12.07% 15.51% -
ROE 1.87% 2.47% 0.00% -16.18% 0.59% 3.57% 5.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.82 18.07 18.23 21.31 22.29 23.69 27.60 -19.75%
EPS 1.35 1.78 1.32 -11.49 0.49 2.86 4.28 -53.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.00 0.71 0.83 0.80 0.80 -6.76%
Adjusted Per Share Value based on latest NOSH - 126,787
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.22 4.77 4.90 5.64 5.85 6.29 7.29 -19.91%
EPS 0.35 0.47 0.35 -3.04 0.13 0.76 1.13 -54.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.1902 0.00 0.188 0.2178 0.2123 0.2112 -6.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.28 0.25 0.25 0.24 0.28 0.19 -
P/RPS 1.11 1.55 1.37 1.17 1.08 1.18 0.69 37.17%
P/EPS 16.34 15.73 19.20 -2.18 48.65 9.79 4.44 137.80%
EY 6.12 6.36 5.21 -45.96 2.06 10.21 22.53 -57.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.00 0.35 0.29 0.35 0.24 18.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 25/08/10 26/05/10 24/02/10 24/11/09 27/08/09 -
Price 0.21 0.19 0.30 0.21 0.20 0.23 0.25 -
P/RPS 1.06 1.05 1.65 0.99 0.90 0.97 0.91 10.67%
P/EPS 15.59 10.67 23.05 -1.83 40.54 8.04 5.84 92.09%
EY 6.41 9.37 4.34 -54.71 2.47 12.43 17.12 -47.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.00 0.30 0.24 0.29 0.31 -4.33%

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