[XIN] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 120.44%
YoY- 110.11%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 35,130 30,035 29,123 29,134 28,459 27,410 25,013 25.33%
PBT 7,670 4,319 4,201 3,021 2,083 2,476 1,932 150.09%
Tax -1,832 -1,609 -1,604 -1,448 -1,332 -1,318 -1,134 37.56%
NP 5,838 2,710 2,597 1,573 751 1,158 798 275.49%
-
NP to SH 2,777 -412 -586 1,391 631 1,100 801 128.54%
-
Tax Rate 23.89% 37.25% 38.18% 47.93% 63.95% 53.23% 58.70% -
Total Cost 29,292 27,325 26,526 27,561 27,708 26,252 24,215 13.49%
-
Net Worth 93,820 90,016 88,748 90,899 90,189 89,435 90,956 2.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 93,820 90,016 88,748 90,899 90,189 89,435 90,956 2.08%
NOSH 126,784 126,784 126,784 126,249 125,263 125,964 128,108 -0.68%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.62% 9.02% 8.92% 5.40% 2.64% 4.22% 3.19% -
ROE 2.96% -0.46% -0.66% 1.53% 0.70% 1.23% 0.88% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.71 23.69 22.97 23.08 22.72 21.76 19.52 26.22%
EPS 2.19 -0.32 -0.46 1.10 0.50 0.87 0.63 128.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.70 0.72 0.72 0.71 0.71 2.78%
Adjusted Per Share Value based on latest NOSH - 126,249
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.34 6.27 6.08 6.08 5.94 5.72 5.22 25.43%
EPS 0.58 -0.09 -0.12 0.29 0.13 0.23 0.17 126.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.188 0.1853 0.1898 0.1883 0.1868 0.1899 2.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.52 0.44 0.49 0.50 0.36 0.21 0.20 -
P/RPS 1.88 1.86 2.13 2.17 1.58 0.97 1.02 50.16%
P/EPS 23.74 -135.40 -106.01 45.38 71.47 24.05 31.99 -17.98%
EY 4.21 -0.74 -0.94 2.20 1.40 4.16 3.13 21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.70 0.69 0.50 0.30 0.28 83.89%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 22/08/12 31/05/12 27/02/12 23/11/11 25/08/11 31/05/11 -
Price 0.48 0.58 0.50 0.50 0.43 0.19 0.21 -
P/RPS 1.73 2.45 2.18 2.17 1.89 0.87 1.08 36.78%
P/EPS 21.91 -178.48 -108.18 45.38 85.36 21.76 33.59 -24.72%
EY 4.56 -0.56 -0.92 2.20 1.17 4.60 2.98 32.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.71 0.69 0.60 0.27 0.30 67.20%

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