[XIN] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -6.41%
YoY- -25.48%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 25,013 24,774 23,399 24,164 27,023 25,456 29,276 -9.96%
PBT 1,932 -12,880 -14,546 -14,806 -13,783 -5,789 -10,281 -
Tax -1,134 -884 -718 -700 -789 -979 -810 25.17%
NP 798 -13,764 -15,264 -15,506 -14,572 -6,768 -11,091 -
-
NP to SH 801 -13,761 -15,262 -15,505 -14,571 -6,768 -11,091 -
-
Tax Rate 58.70% - - - - - - -
Total Cost 24,215 38,538 38,663 39,670 41,595 32,224 40,367 -28.89%
-
Net Worth 90,956 89,400 90,900 0 90,019 104,874 100,324 -6.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 90,956 89,400 90,900 0 90,019 104,874 100,324 -6.33%
NOSH 128,108 124,166 126,249 128,750 126,787 126,355 125,405 1.43%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.19% -55.56% -65.23% -64.17% -53.92% -26.59% -37.88% -
ROE 0.88% -15.39% -16.79% 0.00% -16.19% -6.45% -11.06% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.52 19.95 18.53 18.77 21.31 20.15 23.35 -11.26%
EPS 0.63 -11.08 -12.09 -12.04 -11.49 -5.36 -8.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.72 0.00 0.71 0.83 0.80 -7.65%
Adjusted Per Share Value based on latest NOSH - 128,750
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.48 5.43 5.13 5.30 5.92 5.58 6.42 -10.02%
EPS 0.18 -3.02 -3.34 -3.40 -3.19 -1.48 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.1959 0.1992 0.00 0.1973 0.2299 0.2199 -6.35%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.20 0.22 0.28 0.25 0.25 0.24 0.28 -
P/RPS 1.02 1.10 1.51 1.33 1.17 1.19 1.20 -10.27%
P/EPS 31.99 -1.99 -2.32 -2.08 -2.18 -4.48 -3.17 -
EY 3.13 -50.38 -43.17 -48.17 -45.97 -22.32 -31.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.39 0.00 0.35 0.29 0.35 -13.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 23/02/11 25/11/10 25/08/10 26/05/10 24/02/10 24/11/09 -
Price 0.21 0.21 0.19 0.30 0.21 0.20 0.23 -
P/RPS 1.08 1.05 1.03 1.60 0.99 0.99 0.99 5.97%
P/EPS 33.59 -1.89 -1.57 -2.49 -1.83 -3.73 -2.60 -
EY 2.98 -52.77 -63.62 -40.14 -54.73 -26.78 -38.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.26 0.00 0.30 0.24 0.29 2.28%

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