[XIN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -3233.76%
YoY- -14.03%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 18,764 11,428 5,867 27,023 21,013 15,052 8,726 66.36%
PBT 2,353 1,704 724 -13,783 1,450 2,467 1,747 21.89%
Tax -1,080 -579 -305 -789 -985 -650 -394 95.50%
NP 1,273 1,125 419 -14,572 465 1,817 1,353 -3.97%
-
NP to SH 1,275 1,126 419 -14,572 465 1,817 1,353 -3.87%
-
Tax Rate 45.90% 33.98% 42.13% - 67.93% 26.35% 22.55% -
Total Cost 17,491 10,303 5,448 41,595 20,548 13,235 7,373 77.59%
-
Net Worth 90,891 91,092 0 90,044 104,310 101,650 101,158 -6.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 90,891 91,092 0 90,044 104,310 101,650 101,158 -6.86%
NOSH 126,237 126,516 128,750 126,823 125,675 127,062 126,448 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.78% 9.84% 7.14% -53.92% 2.21% 12.07% 15.51% -
ROE 1.40% 1.24% 0.00% -16.18% 0.45% 1.79% 1.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.86 9.03 4.56 21.31 16.72 11.85 6.90 66.53%
EPS 1.01 0.89 0.33 -11.49 0.37 1.43 1.07 -3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.00 0.71 0.83 0.80 0.80 -6.76%
Adjusted Per Share Value based on latest NOSH - 126,787
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.92 2.39 1.23 5.64 4.39 3.14 1.82 66.54%
EPS 0.27 0.24 0.09 -3.04 0.10 0.38 0.28 -2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.1902 0.00 0.188 0.2178 0.2123 0.2112 -6.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.28 0.25 0.25 0.24 0.28 0.19 -
P/RPS 1.48 3.10 5.49 1.17 1.44 2.36 2.75 -33.76%
P/EPS 21.78 31.46 76.82 -2.18 64.86 19.58 17.76 14.52%
EY 4.59 3.18 1.30 -45.96 1.54 5.11 5.63 -12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.00 0.35 0.29 0.35 0.24 18.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 25/08/10 26/05/10 24/02/10 24/11/09 27/08/09 -
Price 0.21 0.19 0.30 0.21 0.20 0.23 0.25 -
P/RPS 1.41 2.10 6.58 0.99 1.20 1.94 3.62 -46.57%
P/EPS 20.79 21.35 92.18 -1.83 54.05 16.08 23.36 -7.45%
EY 4.81 4.68 1.08 -54.71 1.85 6.22 4.28 8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.00 0.30 0.24 0.29 0.31 -4.33%

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