[XIN] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -82.94%
YoY- 108.38%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 43,304 29,516 25,018 28,017 79,050 82,226 53,898 -3.57%
PBT 11,420 5,668 3,137 1,933 -6,290 6,090 4,134 18.43%
Tax -2,957 -2,937 -1,440 -1,313 -1,104 -2,089 -1,448 12.62%
NP 8,462 2,730 1,697 620 -7,394 4,001 2,686 21.05%
-
NP to SH 8,393 2,649 1,700 620 -7,394 4,001 2,686 20.89%
-
Tax Rate 25.89% 51.82% 45.90% 67.93% - 34.30% 35.03% -
Total Cost 34,841 26,785 23,321 27,397 86,445 78,225 51,212 -6.21%
-
Net Worth 95,088 91,123 90,891 104,310 107,874 113,962 110,254 -2.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 95,088 91,123 90,891 104,310 107,874 113,962 110,254 -2.43%
NOSH 126,784 126,560 126,237 125,675 126,910 126,624 126,729 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.54% 9.25% 6.78% 2.21% -9.35% 4.87% 4.98% -
ROE 8.83% 2.91% 1.87% 0.59% -6.85% 3.51% 2.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.16 23.32 19.82 22.29 62.29 64.94 42.53 -3.58%
EPS 6.63 2.09 1.35 0.49 -5.83 3.16 2.12 20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.72 0.83 0.85 0.90 0.87 -2.44%
Adjusted Per Share Value based on latest NOSH - 126,355
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.04 6.16 5.22 5.85 16.51 17.17 11.25 -3.57%
EPS 1.75 0.55 0.35 0.13 -1.54 0.84 0.56 20.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.1903 0.1898 0.2178 0.2253 0.238 0.2302 -2.42%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.60 0.50 0.22 0.24 0.30 0.42 0.29 -
P/RPS 1.76 2.14 1.11 1.08 0.48 0.65 0.68 17.15%
P/EPS 9.06 23.89 16.34 48.65 -5.15 13.29 13.68 -6.63%
EY 11.03 4.19 6.12 2.06 -19.42 7.52 7.31 7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.31 0.29 0.35 0.47 0.33 15.88%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 28/02/08 26/02/07 -
Price 0.605 0.50 0.21 0.20 0.10 0.37 0.38 -
P/RPS 1.77 2.14 1.06 0.90 0.16 0.57 0.89 12.12%
P/EPS 9.14 23.89 15.59 40.54 -1.72 11.71 17.92 -10.60%
EY 10.94 4.19 6.41 2.47 -58.27 8.54 5.58 11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.29 0.24 0.12 0.41 0.44 10.69%

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