[XIN] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 384.19%
YoY- 324.68%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 16,282 21,403 36,196 20,881 14,874 11,428 15,052 1.31%
PBT 4,780 2,617 9,837 5,324 1,855 1,704 2,467 11.64%
Tax -602 -858 -3,071 -1,005 -777 -579 -650 -1.26%
NP 4,178 1,759 6,766 4,319 1,078 1,125 1,817 14.87%
-
NP to SH 4,196 1,759 6,766 4,319 1,017 1,126 1,817 14.96%
-
Tax Rate 12.59% 32.79% 31.22% 18.88% 41.89% 33.98% 26.35% -
Total Cost 12,104 19,644 29,430 16,562 13,796 10,303 13,235 -1.47%
-
Net Worth 100,159 101,427 101,427 93,820 91,530 91,092 101,650 -0.24%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 100,159 101,427 101,427 93,820 91,530 91,092 101,650 -0.24%
NOSH 126,784 126,784 126,784 126,784 127,124 126,516 127,062 -0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.66% 8.22% 18.69% 20.68% 7.25% 9.84% 12.07% -
ROE 4.19% 1.73% 6.67% 4.60% 1.11% 1.24% 1.79% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.84 16.88 28.55 16.47 11.70 9.03 11.85 1.34%
EPS 3.31 1.39 5.34 3.41 0.80 0.89 1.43 15.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.74 0.72 0.72 0.80 -0.20%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.40 4.47 7.56 4.36 3.11 2.39 3.14 1.33%
EPS 0.88 0.37 1.41 0.90 0.21 0.24 0.38 15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2118 0.2118 0.1959 0.1911 0.1902 0.2123 -0.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.01 1.08 0.91 0.52 0.36 0.28 0.28 -
P/RPS 7.86 6.40 3.19 3.16 3.08 3.10 2.36 22.19%
P/EPS 30.52 77.84 17.05 15.26 45.00 31.46 19.58 7.67%
EY 3.28 1.28 5.86 6.55 2.22 3.18 5.11 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.14 0.70 0.50 0.39 0.35 24.11%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 01/12/14 26/11/13 27/11/12 23/11/11 25/11/10 24/11/09 -
Price 1.02 1.07 0.76 0.48 0.43 0.19 0.23 -
P/RPS 7.94 6.34 2.66 2.91 3.68 2.10 1.94 26.46%
P/EPS 30.82 77.12 14.24 14.09 53.75 21.35 16.08 11.44%
EY 3.24 1.30 7.02 7.10 1.86 4.68 6.22 -10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.34 0.95 0.65 0.60 0.26 0.29 28.22%

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