[XIN] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -65.71%
YoY- 157.86%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,705 6,610 5,561 6,326 25,015 16,775 12,509 -1.10%
PBT 3,938 587 980 720 -483 1,322 1,032 24.98%
Tax -511 -288 -274 -256 -319 -570 -291 9.82%
NP 3,427 299 706 464 -802 752 741 29.04%
-
NP to SH 3,427 238 707 464 -802 752 741 29.04%
-
Tax Rate 12.98% 49.06% 27.96% 35.56% - 43.12% 28.20% -
Total Cost 8,278 6,311 4,855 5,862 25,817 16,023 11,768 -5.68%
-
Net Worth 93,820 90,189 90,900 100,324 113,298 113,437 109,872 -2.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 93,820 90,189 90,900 100,324 113,298 113,437 109,872 -2.59%
NOSH 126,784 125,263 126,249 125,405 127,301 127,457 127,758 -0.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.28% 4.52% 12.70% 7.33% -3.21% 4.48% 5.92% -
ROE 3.65% 0.26% 0.78% 0.46% -0.71% 0.66% 0.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.23 5.28 4.40 5.04 19.65 13.16 9.79 -0.97%
EPS 2.70 0.19 0.56 0.37 -0.63 0.59 0.58 29.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.80 0.89 0.89 0.86 -2.47%
Adjusted Per Share Value based on latest NOSH - 125,405
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.44 1.38 1.16 1.32 5.22 3.50 2.61 -1.11%
EPS 0.72 0.05 0.15 0.10 -0.17 0.16 0.15 29.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.1883 0.1898 0.2095 0.2366 0.2369 0.2294 -2.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.52 0.36 0.28 0.28 0.30 0.36 0.32 -
P/RPS 5.63 6.82 6.36 5.55 1.53 2.74 3.27 9.46%
P/EPS 19.24 189.47 50.00 75.68 -47.62 61.02 55.17 -16.08%
EY 5.20 0.53 2.00 1.32 -2.10 1.64 1.81 19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.39 0.35 0.34 0.40 0.37 11.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 25/11/10 24/11/09 25/11/08 27/11/07 27/11/06 -
Price 0.48 0.43 0.19 0.23 0.13 0.34 0.31 -
P/RPS 5.20 8.15 4.31 4.56 0.66 2.58 3.17 8.59%
P/EPS 17.76 226.32 33.93 62.16 -20.63 57.63 53.45 -16.76%
EY 5.63 0.44 2.95 1.61 -4.85 1.74 1.87 20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.26 0.29 0.15 0.38 0.36 10.33%

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