[XIN] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -35.48%
YoY- 1443.67%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 29,518 56,827 71,620 44,276 28,375 25,013 27,023 1.48%
PBT 6,926 2,539 11,208 7,093 5,010 1,935 -13,783 -
Tax -2,176 -1,661 -3,077 -1,678 -1,392 -1,134 -789 18.40%
NP 4,750 878 8,131 5,415 3,618 801 -14,572 -
-
NP to SH 4,742 878 8,131 5,415 -403 803 -14,572 -
-
Tax Rate 31.42% 65.42% 27.45% 23.66% 27.78% 58.60% - -
Total Cost 24,768 55,949 63,489 38,861 24,757 24,212 41,595 -8.27%
-
Net Worth 98,891 100,159 98,891 95,088 88,748 90,158 90,044 1.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,071 5,071 5,071 - - - - -
Div Payout % 106.95% 577.60% 62.37% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 98,891 100,159 98,891 95,088 88,748 90,158 90,044 1.57%
NOSH 126,784 126,784 126,784 126,784 126,784 126,984 126,823 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.09% 1.55% 11.35% 12.23% 12.75% 3.20% -53.92% -
ROE 4.80% 0.88% 8.22% 5.69% -0.45% 0.89% -16.18% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.28 44.82 56.49 34.92 22.38 19.70 21.31 1.48%
EPS 3.74 0.69 6.41 4.27 -0.32 0.63 -11.49 -
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.78 0.75 0.70 0.71 0.71 1.57%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.16 11.87 14.96 9.25 5.93 5.22 5.64 1.47%
EPS 0.99 0.18 1.70 1.13 -0.08 0.17 -3.04 -
DPS 1.06 1.06 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2091 0.2065 0.1986 0.1853 0.1883 0.188 1.57%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.04 1.09 0.99 0.61 0.49 0.20 0.25 -
P/RPS 4.47 2.43 1.75 1.75 2.19 1.02 1.17 25.00%
P/EPS 27.81 157.40 15.44 14.28 -154.15 31.63 -2.18 -
EY 3.60 0.64 6.48 7.00 -0.65 3.16 -45.96 -
DY 3.85 3.67 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.38 1.27 0.81 0.70 0.28 0.35 24.89%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 28/05/13 31/05/12 31/05/11 26/05/10 -
Price 1.03 1.06 0.945 0.745 0.50 0.21 0.21 -
P/RPS 4.42 2.36 1.67 2.13 2.23 1.07 0.99 28.29%
P/EPS 27.54 153.06 14.74 17.44 -157.30 33.21 -1.83 -
EY 3.63 0.65 6.79 5.73 -0.64 3.01 -54.71 -
DY 3.88 3.77 4.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.34 1.21 0.99 0.71 0.30 0.30 27.98%

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