[XIN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -74.41%
YoY- 108.38%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,428 5,867 27,023 21,013 15,052 8,726 63,731 -68.16%
PBT 1,704 724 -13,783 1,450 2,467 1,747 -11,957 -
Tax -579 -305 -789 -985 -650 -394 -822 -20.81%
NP 1,125 419 -14,572 465 1,817 1,353 -12,779 -
-
NP to SH 1,126 419 -14,572 465 1,817 1,353 -12,779 -
-
Tax Rate 33.98% 42.13% - 67.93% 26.35% 22.55% - -
Total Cost 10,303 5,448 41,595 20,548 13,235 7,373 76,510 -73.69%
-
Net Worth 91,092 0 90,044 104,310 101,650 101,158 100,152 -6.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 91,092 0 90,044 104,310 101,650 101,158 100,152 -6.12%
NOSH 126,516 128,750 126,823 125,675 127,062 126,448 126,775 -0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.84% 7.14% -53.92% 2.21% 12.07% 15.51% -20.05% -
ROE 1.24% 0.00% -16.18% 0.45% 1.79% 1.34% -12.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.03 4.56 21.31 16.72 11.85 6.90 50.27 -68.13%
EPS 0.89 0.33 -11.49 0.37 1.43 1.07 -10.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.00 0.71 0.83 0.80 0.80 0.79 -5.99%
Adjusted Per Share Value based on latest NOSH - 126,355
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.50 1.29 5.92 4.61 3.30 1.91 13.97 -68.21%
EPS 0.25 0.09 -3.19 0.10 0.40 0.30 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.00 0.1973 0.2286 0.2228 0.2217 0.2195 -6.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.25 0.25 0.24 0.28 0.19 0.32 -
P/RPS 3.10 5.49 1.17 1.44 2.36 2.75 0.64 186.00%
P/EPS 31.46 76.82 -2.18 64.86 19.58 17.76 -3.17 -
EY 3.18 1.30 -45.96 1.54 5.11 5.63 -31.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.35 0.29 0.35 0.24 0.41 -3.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 26/05/10 24/02/10 24/11/09 27/08/09 26/05/09 -
Price 0.19 0.30 0.21 0.20 0.23 0.25 0.14 -
P/RPS 2.10 6.58 0.99 1.20 1.94 3.62 0.28 282.68%
P/EPS 21.35 92.18 -1.83 54.05 16.08 23.36 -1.39 -
EY 4.68 1.08 -54.71 1.85 6.22 4.28 -72.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.30 0.24 0.29 0.31 0.18 27.75%

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