[XIN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -6.26%
YoY- -8.25%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 29,518 25,322 16,282 6,601 56,827 33,790 21,403 23.87%
PBT 6,926 6,024 4,780 1,099 2,539 4,192 2,617 91.21%
Tax -2,176 -2,134 -602 -276 -1,661 -1,714 -858 85.86%
NP 4,750 3,890 4,178 823 878 2,478 1,759 93.80%
-
NP to SH 4,742 3,909 4,196 823 878 2,478 1,759 93.58%
-
Tax Rate 31.42% 35.42% 12.59% 25.11% 65.42% 40.89% 32.79% -
Total Cost 24,768 21,432 12,104 5,778 55,949 31,312 19,644 16.69%
-
Net Worth 98,891 100,159 100,159 96,355 100,159 101,427 101,427 -1.67%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 5,071 - - - 5,071 - - -
Div Payout % 106.95% - - - 577.60% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 98,891 100,159 100,159 96,355 100,159 101,427 101,427 -1.67%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 16.09% 15.36% 25.66% 12.47% 1.55% 7.33% 8.22% -
ROE 4.80% 3.90% 4.19% 0.85% 0.88% 2.44% 1.73% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.28 19.97 12.84 5.21 44.82 26.65 16.88 23.87%
EPS 3.74 3.08 3.31 0.65 0.69 1.95 1.39 93.33%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.78 0.79 0.79 0.76 0.79 0.80 0.80 -1.67%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.16 5.29 3.40 1.38 11.87 7.06 4.47 23.81%
EPS 0.99 0.82 0.88 0.17 0.18 0.52 0.37 92.61%
DPS 1.06 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.2065 0.2091 0.2091 0.2012 0.2091 0.2118 0.2118 -1.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.04 1.09 1.01 1.16 1.09 1.04 1.08 -
P/RPS 4.47 5.46 7.86 22.28 2.43 3.90 6.40 -21.26%
P/EPS 27.81 35.35 30.52 178.70 157.40 53.21 77.84 -49.61%
EY 3.60 2.83 3.28 0.56 0.64 1.88 1.28 99.12%
DY 3.85 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 1.33 1.38 1.28 1.53 1.38 1.30 1.35 -0.98%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 25/11/15 19/08/15 28/05/15 25/02/15 01/12/14 -
Price 1.03 1.14 1.02 1.03 1.06 1.12 1.07 -
P/RPS 4.42 5.71 7.94 19.78 2.36 4.20 6.34 -21.35%
P/EPS 27.54 36.97 30.82 158.67 153.06 57.30 77.12 -49.63%
EY 3.63 2.70 3.24 0.63 0.65 1.75 1.30 98.16%
DY 3.88 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 1.32 1.44 1.29 1.36 1.34 1.40 1.34 -0.99%

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