[XIN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 168.74%
YoY- -38.03%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,264 25,013 18,764 11,428 5,867 27,023 21,013 -46.41%
PBT 1,268 1,935 2,353 1,704 724 -13,783 1,450 -8.57%
Tax -489 -1,134 -1,080 -579 -305 -789 -985 -37.38%
NP 779 801 1,273 1,125 419 -14,572 465 41.18%
-
NP to SH 718 803 1,275 1,126 419 -14,572 465 33.69%
-
Tax Rate 38.56% 58.60% 45.90% 33.98% 42.13% - 67.93% -
Total Cost 7,485 24,212 17,491 10,303 5,448 41,595 20,548 -49.08%
-
Net Worth 89,435 90,158 90,891 91,092 0 90,044 104,310 -9.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 89,435 90,158 90,891 91,092 0 90,044 104,310 -9.77%
NOSH 125,964 126,984 126,237 126,516 128,750 126,823 125,675 0.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.43% 3.20% 6.78% 9.84% 7.14% -53.92% 2.21% -
ROE 0.80% 0.89% 1.40% 1.24% 0.00% -16.18% 0.45% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.56 19.70 14.86 9.03 4.56 21.31 16.72 -46.49%
EPS 0.57 0.63 1.01 0.89 0.33 -11.49 0.37 33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.72 0.72 0.00 0.71 0.83 -9.91%
Adjusted Per Share Value based on latest NOSH - 126,249
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.81 5.48 4.11 2.50 1.29 5.92 4.61 -46.47%
EPS 0.16 0.18 0.28 0.25 0.09 -3.19 0.10 36.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.1976 0.1992 0.1996 0.00 0.1973 0.2286 -9.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.21 0.20 0.22 0.28 0.25 0.25 0.24 -
P/RPS 3.20 1.02 1.48 3.10 5.49 1.17 1.44 70.54%
P/EPS 36.84 31.63 21.78 31.46 76.82 -2.18 64.86 -31.48%
EY 2.71 3.16 4.59 3.18 1.30 -45.96 1.54 45.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.31 0.39 0.00 0.35 0.29 2.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 25/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.19 0.21 0.21 0.19 0.30 0.21 0.20 -
P/RPS 2.90 1.07 1.41 2.10 6.58 0.99 1.20 80.37%
P/EPS 33.33 33.21 20.79 21.35 92.18 -1.83 54.05 -27.61%
EY 3.00 3.01 4.81 4.68 1.08 -54.71 1.85 38.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.26 0.00 0.30 0.24 8.19%

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