[XIN] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 985.36%
YoY- 24.23%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 26,404 47,328 75,020 36,704 33,056 23,468 34,904 -4.54%
PBT 4,396 5,408 20,428 5,544 5,072 2,896 6,988 -7.43%
Tax -1,104 -1,820 -7,188 -1,976 -1,956 -1,220 -1,576 -5.75%
NP 3,292 3,588 13,240 3,568 3,116 1,676 5,412 -7.94%
-
NP to SH 3,292 3,588 13,240 3,568 2,872 1,676 5,412 -7.94%
-
Tax Rate 25.11% 33.65% 35.19% 35.64% 38.56% 42.13% 22.55% -
Total Cost 23,112 43,740 61,780 33,136 29,940 21,792 29,492 -3.97%
-
Net Worth 96,355 100,159 97,623 90,016 89,435 0 101,158 -0.80%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 96,355 100,159 97,623 90,016 89,435 0 101,158 -0.80%
NOSH 126,784 126,784 126,784 126,784 125,964 128,750 126,448 0.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.47% 7.58% 17.65% 9.72% 9.43% 7.14% 15.51% -
ROE 3.42% 3.58% 13.56% 3.96% 3.21% 0.00% 5.35% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.83 37.33 59.17 28.95 26.24 18.23 27.60 -4.58%
EPS 2.60 2.84 10.44 2.80 2.28 1.32 4.28 -7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.77 0.71 0.71 0.00 0.80 -0.85%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.51 9.88 15.67 7.66 6.90 4.90 7.29 -4.55%
EPS 0.69 0.75 2.76 0.75 0.60 0.35 1.13 -7.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2012 0.2091 0.2039 0.188 0.1868 0.00 0.2112 -0.80%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.16 1.21 0.735 0.44 0.21 0.25 0.19 -
P/RPS 5.57 3.24 1.24 1.52 0.80 1.37 0.69 41.61%
P/EPS 44.67 42.76 7.04 15.63 9.21 19.20 4.44 46.90%
EY 2.24 2.34 14.21 6.40 10.86 5.21 22.53 -31.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.53 0.95 0.62 0.30 0.00 0.24 36.15%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 28/08/14 29/08/13 22/08/12 25/08/11 25/08/10 27/08/09 -
Price 1.03 1.12 0.77 0.58 0.19 0.30 0.25 -
P/RPS 4.95 3.00 1.30 2.00 0.72 1.65 0.91 32.59%
P/EPS 39.67 39.58 7.37 20.61 8.33 23.05 5.84 37.59%
EY 2.52 2.53 13.56 4.85 12.00 4.34 17.12 -27.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.42 1.00 0.82 0.27 0.00 0.31 27.93%

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