[XIN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -13.98%
YoY- 1443.67%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 54,914 36,196 18,755 44,276 32,478 20,881 9,176 228.55%
PBT 15,357 9,837 5,107 7,093 8,565 5,324 1,386 394.83%
Tax -4,348 -3,071 -1,797 -1,678 -2,218 -1,005 -494 324.60%
NP 11,009 6,766 3,310 5,415 6,347 4,319 892 431.61%
-
NP to SH 11,009 6,766 3,310 5,415 6,295 4,319 892 431.61%
-
Tax Rate 28.31% 31.22% 35.19% 23.66% 25.90% 18.88% 35.64% -
Total Cost 43,905 29,430 15,445 38,861 26,131 16,562 8,284 203.06%
-
Net Worth 101,427 101,427 97,623 95,088 95,088 93,820 90,016 8.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,071 - - - - - - -
Div Payout % 46.07% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 101,427 101,427 97,623 95,088 95,088 93,820 90,016 8.25%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.05% 18.69% 17.65% 12.23% 19.54% 20.68% 9.72% -
ROE 10.85% 6.67% 3.39% 5.69% 6.62% 4.60% 0.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.31 28.55 14.79 34.92 25.62 16.47 7.24 228.46%
EPS 8.68 5.34 2.61 4.27 4.97 3.41 0.70 433.28%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.77 0.75 0.75 0.74 0.71 8.25%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.47 7.56 3.92 9.25 6.78 4.36 1.92 228.16%
EPS 2.30 1.41 0.69 1.13 1.31 0.90 0.19 424.81%
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2118 0.2039 0.1986 0.1986 0.1959 0.188 8.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.935 0.91 0.735 0.61 0.60 0.52 0.44 -
P/RPS 2.16 3.19 4.97 1.75 2.34 3.16 6.08 -49.74%
P/EPS 10.77 17.05 28.15 14.28 12.08 15.26 62.54 -68.94%
EY 9.29 5.86 3.55 7.00 8.28 6.55 1.60 222.01%
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 0.95 0.81 0.80 0.70 0.62 52.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 29/08/13 28/05/13 26/02/13 27/11/12 22/08/12 -
Price 1.00 0.76 0.77 0.745 0.605 0.48 0.58 -
P/RPS 2.31 2.66 5.21 2.13 2.36 2.91 8.01 -56.25%
P/EPS 11.52 14.24 29.49 17.44 12.18 14.09 82.44 -72.97%
EY 8.68 7.02 3.39 5.73 8.21 7.10 1.21 270.62%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.95 1.00 0.99 0.81 0.65 0.82 32.35%

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