[XIN] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -29.83%
YoY- 1120.18%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,722 29,831 29,518 48,358 51,705 51,595 56,826 -40.96%
PBT 1,352 5,718 6,575 4,370 4,702 2,285 2,538 -34.21%
Tax -1,644 -1,930 -2,177 -2,081 -1,405 -1,481 -1,660 -0.64%
NP -292 3,788 4,398 2,289 3,297 804 878 -
-
NP to SH -277 3,819 4,427 2,326 3,315 804 878 -
-
Tax Rate 121.60% 33.75% 33.11% 47.62% 29.88% 64.81% 65.41% -
Total Cost 26,014 26,043 25,120 46,069 48,408 50,791 55,948 -39.89%
-
Net Worth 100,205 101,176 98,891 100,159 100,159 96,355 100,159 0.03%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 5,071 5,071 5,071 5,071 -
Div Payout % - - - 218.03% 152.98% 630.77% 577.60% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 100,205 101,176 98,891 100,159 100,159 96,355 100,159 0.03%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -1.14% 12.70% 14.90% 4.73% 6.38% 1.56% 1.55% -
ROE -0.28% 3.77% 4.48% 2.32% 3.31% 0.83% 0.88% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.28 23.59 23.28 38.14 40.78 40.70 44.82 -40.97%
EPS -0.22 3.02 3.49 1.83 2.61 0.63 0.69 -
DPS 0.00 0.00 0.00 4.00 4.00 4.00 4.00 -
NAPS 0.79 0.80 0.78 0.79 0.79 0.76 0.79 0.00%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.64 6.54 6.47 10.60 11.33 11.31 12.45 -40.93%
EPS -0.06 0.84 0.97 0.51 0.73 0.18 0.19 -
DPS 0.00 0.00 0.00 1.11 1.11 1.11 1.11 -
NAPS 0.2196 0.2217 0.2167 0.2195 0.2195 0.2112 0.2195 0.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.06 1.05 1.04 1.09 1.01 1.16 1.09 -
P/RPS 5.23 4.45 4.47 2.86 2.48 2.85 2.43 66.46%
P/EPS -485.39 34.77 29.78 59.41 38.63 182.92 157.40 -
EY -0.21 2.88 3.36 1.68 2.59 0.55 0.64 -
DY 0.00 0.00 0.00 3.67 3.96 3.45 3.67 -
P/NAPS 1.34 1.31 1.33 1.38 1.28 1.53 1.38 -1.93%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 30/05/16 29/02/16 25/11/15 19/08/15 28/05/15 -
Price 1.07 1.06 1.03 1.14 1.02 1.03 1.06 -
P/RPS 5.28 4.49 4.42 2.99 2.50 2.53 2.36 70.80%
P/EPS -489.97 35.10 29.50 62.14 39.01 162.42 153.06 -
EY -0.20 2.85 3.39 1.61 2.56 0.62 0.65 -
DY 0.00 0.00 0.00 3.51 3.92 3.88 3.77 -
P/NAPS 1.35 1.32 1.32 1.44 1.29 1.36 1.34 0.49%

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