[XIN] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 2.21%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 24,970 32,564 42,806 72,392 41,762 29,748 22,856 1.48%
PBT -886 9,560 5,234 19,674 10,648 3,710 3,408 -
Tax -138 -1,204 -1,716 -6,142 -2,010 -1,554 -1,158 -29.82%
NP -1,024 8,356 3,518 13,532 8,638 2,156 2,250 -
-
NP to SH -1,020 8,392 3,518 13,532 8,638 2,034 2,252 -
-
Tax Rate - 12.59% 32.79% 31.22% 18.88% 41.89% 33.98% -
Total Cost 25,994 24,208 39,288 58,860 33,124 27,592 20,606 3.94%
-
Net Worth 100,159 100,159 101,427 101,427 93,820 91,530 91,092 1.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,607 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 100,159 100,159 101,427 101,427 93,820 91,530 91,092 1.59%
NOSH 126,784 126,784 126,784 126,784 126,784 127,124 126,516 0.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -4.10% 25.66% 8.22% 18.69% 20.68% 7.25% 9.84% -
ROE -1.02% 8.38% 3.47% 13.34% 9.21% 2.22% 2.47% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.69 25.68 33.76 57.10 32.94 23.40 18.07 1.43%
EPS -0.80 6.62 2.78 10.68 6.82 1.60 1.78 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.80 0.80 0.74 0.72 0.72 1.55%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.21 6.80 8.94 15.12 8.72 6.21 4.77 1.48%
EPS -0.21 1.75 0.73 2.83 1.80 0.42 0.47 -
DPS 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2091 0.2118 0.2118 0.1959 0.1911 0.1902 1.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.06 1.01 1.08 0.91 0.52 0.36 0.28 -
P/RPS 5.38 3.93 3.20 1.59 1.58 1.54 1.55 23.02%
P/EPS -131.76 15.26 38.92 8.53 7.63 22.50 15.73 -
EY -0.76 6.55 2.57 11.73 13.10 4.44 6.36 -
DY 5.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.28 1.35 1.14 0.70 0.50 0.39 22.81%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 25/11/15 01/12/14 26/11/13 27/11/12 23/11/11 25/11/10 -
Price 1.07 1.02 1.07 0.76 0.48 0.43 0.19 -
P/RPS 5.43 3.97 3.17 1.33 1.46 1.84 1.05 31.46%
P/EPS -133.00 15.41 38.56 7.12 7.05 26.88 10.67 -
EY -0.75 6.49 2.59 14.04 14.19 3.72 9.37 -
DY 5.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.29 1.34 0.95 0.65 0.60 0.26 31.55%

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