[XIN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 321.34%
YoY- 24.23%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 44,276 32,478 20,881 9,176 28,375 22,137 14,874 106.79%
PBT 7,093 8,565 5,324 1,386 5,010 4,251 1,855 144.32%
Tax -1,678 -2,218 -1,005 -494 -1,392 -2,203 -777 66.99%
NP 5,415 6,347 4,319 892 3,618 2,048 1,078 193.01%
-
NP to SH 5,415 6,295 4,319 892 -403 1,987 1,017 204.60%
-
Tax Rate 23.66% 25.90% 18.88% 35.64% 27.78% 51.82% 41.89% -
Total Cost 38,861 26,131 16,562 8,284 24,757 20,089 13,796 99.32%
-
Net Worth 95,088 95,088 93,820 90,016 88,748 91,123 91,530 2.57%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 95,088 95,088 93,820 90,016 88,748 91,123 91,530 2.57%
NOSH 126,784 126,784 126,784 126,784 126,784 126,560 127,124 -0.17%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.23% 19.54% 20.68% 9.72% 12.75% 9.25% 7.25% -
ROE 5.69% 6.62% 4.60% 0.99% -0.45% 2.18% 1.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.92 25.62 16.47 7.24 22.38 17.49 11.70 107.15%
EPS 4.27 4.97 3.41 0.70 -0.32 1.57 0.80 205.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.71 0.70 0.72 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.70 7.12 4.58 2.01 6.22 4.85 3.26 106.73%
EPS 1.19 1.38 0.95 0.20 -0.09 0.44 0.22 207.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.2084 0.2056 0.1973 0.1945 0.1997 0.2006 2.57%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.61 0.60 0.52 0.44 0.49 0.50 0.36 -
P/RPS 1.75 2.34 3.16 6.08 2.19 2.86 3.08 -31.37%
P/EPS 14.28 12.08 15.26 62.54 -154.15 31.85 45.00 -53.44%
EY 7.00 8.28 6.55 1.60 -0.65 3.14 2.22 114.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.70 0.62 0.70 0.69 0.50 37.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 27/11/12 22/08/12 31/05/12 27/02/12 23/11/11 -
Price 0.745 0.605 0.48 0.58 0.50 0.50 0.43 -
P/RPS 2.13 2.36 2.91 8.01 2.23 2.86 3.68 -30.52%
P/EPS 17.44 12.18 14.09 82.44 -157.30 31.85 53.75 -52.74%
EY 5.73 8.21 7.10 1.21 -0.64 3.14 1.86 111.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.81 0.65 0.82 0.71 0.69 0.60 39.59%

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