[XIN] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -29.18%
YoY- -9.68%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 42,806 72,392 41,762 29,748 22,856 30,104 99,014 -13.03%
PBT 5,234 19,674 10,648 3,710 3,408 4,934 1,582 22.05%
Tax -1,716 -6,142 -2,010 -1,554 -1,158 -1,300 -1,324 4.41%
NP 3,518 13,532 8,638 2,156 2,250 3,634 258 54.53%
-
NP to SH 3,518 13,532 8,638 2,034 2,252 3,634 258 54.53%
-
Tax Rate 32.79% 31.22% 18.88% 41.89% 33.98% 26.35% 83.69% -
Total Cost 39,288 58,860 33,124 27,592 20,606 26,470 98,756 -14.23%
-
Net Worth 101,427 101,427 93,820 91,530 91,092 101,650 114,809 -2.04%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 101,427 101,427 93,820 91,530 91,092 101,650 114,809 -2.04%
NOSH 126,784 126,784 126,784 127,124 126,516 127,062 128,999 -0.28%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.22% 18.69% 20.68% 7.25% 9.84% 12.07% 0.26% -
ROE 3.47% 13.34% 9.21% 2.22% 2.47% 3.57% 0.22% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.76 57.10 32.94 23.40 18.07 23.69 76.76 -12.78%
EPS 2.78 10.68 6.82 1.60 1.78 2.86 0.20 55.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.74 0.72 0.72 0.80 0.89 -1.76%
Adjusted Per Share Value based on latest NOSH - 125,263
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.94 15.12 8.72 6.21 4.77 6.29 20.68 -13.03%
EPS 0.73 2.83 1.80 0.42 0.47 0.76 0.05 56.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2118 0.1959 0.1911 0.1902 0.2123 0.2397 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.08 0.91 0.52 0.36 0.28 0.28 0.30 -
P/RPS 3.20 1.59 1.58 1.54 1.55 1.18 0.39 41.99%
P/EPS 38.92 8.53 7.63 22.50 15.73 9.79 150.00 -20.12%
EY 2.57 11.73 13.10 4.44 6.36 10.21 0.67 25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.14 0.70 0.50 0.39 0.35 0.34 25.82%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 01/12/14 26/11/13 27/11/12 23/11/11 25/11/10 24/11/09 25/11/08 -
Price 1.07 0.76 0.48 0.43 0.19 0.23 0.13 -
P/RPS 3.17 1.33 1.46 1.84 1.05 0.97 0.17 62.80%
P/EPS 38.56 7.12 7.05 26.88 10.67 8.04 65.00 -8.33%
EY 2.59 14.04 14.19 3.72 9.37 12.43 1.54 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.95 0.65 0.60 0.26 0.29 0.15 44.02%

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