[XIN] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -32.85%
YoY- 1308.53%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 41,762 29,748 22,856 30,104 99,014 68,092 47,592 -2.15%
PBT 10,648 3,710 3,408 4,934 1,582 5,796 2,692 25.73%
Tax -2,010 -1,554 -1,158 -1,300 -1,324 -2,150 -950 13.29%
NP 8,638 2,156 2,250 3,634 258 3,646 1,742 30.55%
-
NP to SH 8,638 2,034 2,252 3,634 258 3,646 1,742 30.55%
-
Tax Rate 18.88% 41.89% 33.98% 26.35% 83.69% 37.09% 35.29% -
Total Cost 33,124 27,592 20,606 26,470 98,756 64,446 45,850 -5.26%
-
Net Worth 93,820 91,530 91,092 101,650 114,809 112,671 108,559 -2.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 93,820 91,530 91,092 101,650 114,809 112,671 108,559 -2.40%
NOSH 126,784 127,124 126,516 127,062 128,999 126,597 126,231 0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.68% 7.25% 9.84% 12.07% 0.26% 5.35% 3.66% -
ROE 9.21% 2.22% 2.47% 3.57% 0.22% 3.24% 1.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.94 23.40 18.07 23.69 76.76 53.79 37.70 -2.22%
EPS 6.82 1.60 1.78 2.86 0.20 2.88 1.38 30.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.80 0.89 0.89 0.86 -2.47%
Adjusted Per Share Value based on latest NOSH - 125,405
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.72 6.21 4.77 6.29 20.68 14.22 9.94 -2.15%
EPS 1.80 0.42 0.47 0.76 0.05 0.76 0.36 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.1911 0.1902 0.2123 0.2397 0.2353 0.2267 -2.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.52 0.36 0.28 0.28 0.30 0.36 0.32 -
P/RPS 1.58 1.54 1.55 1.18 0.39 0.67 0.85 10.87%
P/EPS 7.63 22.50 15.73 9.79 150.00 12.50 23.19 -16.89%
EY 13.10 4.44 6.36 10.21 0.67 8.00 4.31 20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.39 0.35 0.34 0.40 0.37 11.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 25/11/10 24/11/09 25/11/08 27/11/07 27/11/06 -
Price 0.48 0.43 0.19 0.23 0.13 0.34 0.31 -
P/RPS 1.46 1.84 1.05 0.97 0.17 0.63 0.82 10.08%
P/EPS 7.05 26.88 10.67 8.04 65.00 11.81 22.46 -17.54%
EY 14.19 3.72 9.37 12.43 1.54 8.47 4.45 21.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.26 0.29 0.15 0.38 0.36 10.33%

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