[XIN] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -42.64%
YoY- 104.13%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 30,035 29,123 29,134 28,459 27,410 25,013 24,774 13.71%
PBT 4,319 4,201 3,021 2,083 2,476 1,932 -12,880 -
Tax -1,609 -1,604 -1,448 -1,332 -1,318 -1,134 -884 49.12%
NP 2,710 2,597 1,573 751 1,158 798 -13,764 -
-
NP to SH -412 -586 1,391 631 1,100 801 -13,761 -90.37%
-
Tax Rate 37.25% 38.18% 47.93% 63.95% 53.23% 58.70% - -
Total Cost 27,325 26,526 27,561 27,708 26,252 24,215 38,538 -20.50%
-
Net Worth 90,016 88,748 90,899 90,189 89,435 90,956 89,400 0.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 90,016 88,748 90,899 90,189 89,435 90,956 89,400 0.45%
NOSH 126,784 126,784 126,249 125,263 125,964 128,108 124,166 1.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.02% 8.92% 5.40% 2.64% 4.22% 3.19% -55.56% -
ROE -0.46% -0.66% 1.53% 0.70% 1.23% 0.88% -15.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.69 22.97 23.08 22.72 21.76 19.52 19.95 12.14%
EPS -0.32 -0.46 1.10 0.50 0.87 0.63 -11.08 -90.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.72 0.72 0.71 0.71 0.72 -0.92%
Adjusted Per Share Value based on latest NOSH - 125,263
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.27 6.08 6.08 5.94 5.72 5.22 5.17 13.73%
EPS -0.09 -0.12 0.29 0.13 0.23 0.17 -2.87 -90.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1853 0.1898 0.1883 0.1868 0.1899 0.1867 0.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.44 0.49 0.50 0.36 0.21 0.20 0.22 -
P/RPS 1.86 2.13 2.17 1.58 0.97 1.02 1.10 41.97%
P/EPS -135.40 -106.01 45.38 71.47 24.05 31.99 -1.99 1570.93%
EY -0.74 -0.94 2.20 1.40 4.16 3.13 -50.38 -94.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.69 0.50 0.30 0.28 0.31 58.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 31/05/12 27/02/12 23/11/11 25/08/11 31/05/11 23/02/11 -
Price 0.58 0.50 0.50 0.43 0.19 0.21 0.21 -
P/RPS 2.45 2.18 2.17 1.89 0.87 1.08 1.05 76.01%
P/EPS -178.48 -108.18 45.38 85.36 21.76 33.59 -1.89 1979.48%
EY -0.56 -0.92 2.20 1.17 4.60 2.98 -52.77 -95.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.69 0.60 0.27 0.30 0.29 100.08%

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