[XIN] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 144.51%
YoY- 271.08%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 27,656 26,404 47,328 75,020 36,704 33,056 23,468 2.77%
PBT 968 4,396 5,408 20,428 5,544 5,072 2,896 -16.67%
Tax -116 -1,104 -1,820 -7,188 -1,976 -1,956 -1,220 -32.41%
NP 852 3,292 3,588 13,240 3,568 3,116 1,676 -10.65%
-
NP to SH 860 3,292 3,588 13,240 3,568 2,872 1,676 -10.51%
-
Tax Rate 11.98% 25.11% 33.65% 35.19% 35.64% 38.56% 42.13% -
Total Cost 26,804 23,112 43,740 61,780 33,136 29,940 21,792 3.50%
-
Net Worth 101,427 96,355 100,159 97,623 90,016 89,435 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 101,427 96,355 100,159 97,623 90,016 89,435 0 -
NOSH 126,784 126,784 126,784 126,784 126,784 125,964 128,750 -0.25%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.08% 12.47% 7.58% 17.65% 9.72% 9.43% 7.14% -
ROE 0.85% 3.42% 3.58% 13.56% 3.96% 3.21% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.81 20.83 37.33 59.17 28.95 26.24 18.23 3.03%
EPS 0.68 2.60 2.84 10.44 2.80 2.28 1.32 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.76 0.79 0.77 0.71 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.06 5.79 10.37 16.44 8.04 7.24 5.14 2.77%
EPS 0.19 0.72 0.79 2.90 0.78 0.63 0.37 -10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.2112 0.2195 0.214 0.1973 0.196 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.05 1.16 1.21 0.735 0.44 0.21 0.25 -
P/RPS 4.81 5.57 3.24 1.24 1.52 0.80 1.37 23.25%
P/EPS 154.79 44.67 42.76 7.04 15.63 9.21 19.20 41.55%
EY 0.65 2.24 2.34 14.21 6.40 10.86 5.21 -29.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.53 1.53 0.95 0.62 0.30 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 19/08/15 28/08/14 29/08/13 22/08/12 25/08/11 25/08/10 -
Price 1.06 1.03 1.12 0.77 0.58 0.19 0.30 -
P/RPS 4.86 4.95 3.00 1.30 2.00 0.72 1.65 19.70%
P/EPS 156.27 39.67 39.58 7.37 20.61 8.33 23.05 37.53%
EY 0.64 2.52 2.53 13.56 4.85 12.00 4.34 -27.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.36 1.42 1.00 0.82 0.27 0.00 -

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