[XIN] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 774.03%
YoY- 340.1%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 53,465 43,886 40,245 35,130 30,035 29,123 29,134 49.94%
PBT 10,988 7,267 9,438 7,670 4,319 4,201 3,021 136.69%
Tax -2,986 -1,683 -2,428 -1,832 -1,609 -1,604 -1,448 62.08%
NP 8,002 5,584 7,010 5,838 2,710 2,597 1,573 196.08%
-
NP to SH 7,836 5,418 3,844 2,777 -412 -586 1,391 216.93%
-
Tax Rate 27.18% 23.16% 25.73% 23.89% 37.25% 38.18% 47.93% -
Total Cost 45,463 38,302 33,235 29,292 27,325 26,526 27,561 39.65%
-
Net Worth 97,623 95,088 95,088 93,820 90,016 88,748 90,899 4.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 97,623 95,088 95,088 93,820 90,016 88,748 90,899 4.87%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,249 0.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.97% 12.72% 17.42% 16.62% 9.02% 8.92% 5.40% -
ROE 8.03% 5.70% 4.04% 2.96% -0.46% -0.66% 1.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.17 34.61 31.74 27.71 23.69 22.97 23.08 49.51%
EPS 6.18 4.27 3.03 2.19 -0.32 -0.46 1.10 216.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.75 0.74 0.71 0.70 0.72 4.58%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.16 9.16 8.40 7.34 6.27 6.08 6.08 49.96%
EPS 1.64 1.13 0.80 0.58 -0.09 -0.12 0.29 217.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.1986 0.1986 0.1959 0.188 0.1853 0.1898 4.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.735 0.61 0.60 0.52 0.44 0.49 0.50 -
P/RPS 1.74 1.76 1.89 1.88 1.86 2.13 2.17 -13.70%
P/EPS 11.89 14.27 19.79 23.74 -135.40 -106.01 45.38 -59.08%
EY 8.41 7.01 5.05 4.21 -0.74 -0.94 2.20 144.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.81 0.80 0.70 0.62 0.70 0.69 23.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 26/02/13 27/11/12 22/08/12 31/05/12 27/02/12 -
Price 0.77 0.745 0.605 0.48 0.58 0.50 0.50 -
P/RPS 1.83 2.15 1.91 1.73 2.45 2.18 2.17 -10.74%
P/EPS 12.46 17.43 19.95 21.91 -178.48 -108.18 45.38 -57.78%
EY 8.03 5.74 5.01 4.56 -0.56 -0.92 2.20 137.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.81 0.65 0.82 0.71 0.69 28.09%

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