[XIN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 95.38%
YoY- 55.84%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 20,881 9,176 28,375 22,137 14,874 8,264 25,013 -11.31%
PBT 5,324 1,386 5,010 4,251 1,855 1,268 1,935 95.99%
Tax -1,005 -494 -1,392 -2,203 -777 -489 -1,134 -7.71%
NP 4,319 892 3,618 2,048 1,078 779 801 206.54%
-
NP to SH 4,319 892 -403 1,987 1,017 718 803 206.04%
-
Tax Rate 18.88% 35.64% 27.78% 51.82% 41.89% 38.56% 58.60% -
Total Cost 16,562 8,284 24,757 20,089 13,796 7,485 24,212 -22.31%
-
Net Worth 93,820 90,016 88,748 91,123 91,530 89,435 90,158 2.68%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 93,820 90,016 88,748 91,123 91,530 89,435 90,158 2.68%
NOSH 126,784 126,784 126,784 126,560 127,124 125,964 126,984 -0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.68% 9.72% 12.75% 9.25% 7.25% 9.43% 3.20% -
ROE 4.60% 0.99% -0.45% 2.18% 1.11% 0.80% 0.89% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.47 7.24 22.38 17.49 11.70 6.56 19.70 -11.22%
EPS 3.41 0.70 -0.32 1.57 0.80 0.57 0.63 207.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.70 0.72 0.72 0.71 0.71 2.78%
Adjusted Per Share Value based on latest NOSH - 126,249
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.36 1.92 5.93 4.62 3.11 1.73 5.22 -11.28%
EPS 0.90 0.19 -0.08 0.41 0.21 0.15 0.17 202.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.188 0.1853 0.1903 0.1911 0.1868 0.1883 2.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.52 0.44 0.49 0.50 0.36 0.21 0.20 -
P/RPS 3.16 6.08 2.19 2.86 3.08 3.20 1.02 112.07%
P/EPS 15.26 62.54 -154.15 31.85 45.00 36.84 31.63 -38.40%
EY 6.55 1.60 -0.65 3.14 2.22 2.71 3.16 62.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.70 0.69 0.50 0.30 0.28 83.89%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 22/08/12 31/05/12 27/02/12 23/11/11 25/08/11 31/05/11 -
Price 0.48 0.58 0.50 0.50 0.43 0.19 0.21 -
P/RPS 2.91 8.01 2.23 2.86 3.68 2.90 1.07 94.48%
P/EPS 14.09 82.44 -157.30 31.85 53.75 33.33 33.21 -43.44%
EY 7.10 1.21 -0.64 3.14 1.86 3.00 3.01 76.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.71 0.69 0.60 0.27 0.30 67.20%

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