[XIN] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -142.13%
YoY- -173.16%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 40,245 35,130 30,035 29,123 29,134 28,459 27,410 29.03%
PBT 9,438 7,670 4,319 4,201 3,021 2,083 2,476 143.02%
Tax -2,428 -1,832 -1,609 -1,604 -1,448 -1,332 -1,318 49.99%
NP 7,010 5,838 2,710 2,597 1,573 751 1,158 230.34%
-
NP to SH 3,844 2,777 -412 -586 1,391 631 1,100 129.41%
-
Tax Rate 25.73% 23.89% 37.25% 38.18% 47.93% 63.95% 53.23% -
Total Cost 33,235 29,292 27,325 26,526 27,561 27,708 26,252 16.94%
-
Net Worth 95,088 93,820 90,016 88,748 90,899 90,189 89,435 4.15%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 95,088 93,820 90,016 88,748 90,899 90,189 89,435 4.15%
NOSH 126,784 126,784 126,784 126,784 126,249 125,263 125,964 0.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.42% 16.62% 9.02% 8.92% 5.40% 2.64% 4.22% -
ROE 4.04% 2.96% -0.46% -0.66% 1.53% 0.70% 1.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.74 27.71 23.69 22.97 23.08 22.72 21.76 28.47%
EPS 3.03 2.19 -0.32 -0.46 1.10 0.50 0.87 128.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.71 0.70 0.72 0.72 0.71 3.70%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.82 7.70 6.58 6.38 6.39 6.24 6.01 28.99%
EPS 0.84 0.61 -0.09 -0.13 0.30 0.14 0.24 129.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.2056 0.1973 0.1945 0.1992 0.1977 0.196 4.15%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.52 0.44 0.49 0.50 0.36 0.21 -
P/RPS 1.89 1.88 1.86 2.13 2.17 1.58 0.97 55.68%
P/EPS 19.79 23.74 -135.40 -106.01 45.38 71.47 24.05 -12.13%
EY 5.05 4.21 -0.74 -0.94 2.20 1.40 4.16 13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.62 0.70 0.69 0.50 0.30 91.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 22/08/12 31/05/12 27/02/12 23/11/11 25/08/11 -
Price 0.605 0.48 0.58 0.50 0.50 0.43 0.19 -
P/RPS 1.91 1.73 2.45 2.18 2.17 1.89 0.87 68.51%
P/EPS 19.95 21.91 -178.48 -108.18 45.38 85.36 21.76 -5.60%
EY 5.01 4.56 -0.56 -0.92 2.20 1.17 4.60 5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.65 0.82 0.71 0.69 0.60 0.27 107.31%

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