[XIN] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -78.93%
YoY- 111.02%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 18,718 13,126 8,011 7,336 5,961 9,781 27,624 -6.27%
PBT 5,520 3,355 1,587 649 -1,017 -5,509 1,670 22.02%
Tax -1,277 -1,213 -617 -501 -335 -166 -492 17.21%
NP 4,243 2,142 970 148 -1,352 -5,675 1,178 23.78%
-
NP to SH 4,243 1,976 909 149 -1,352 -5,675 1,178 23.78%
-
Tax Rate 23.13% 36.15% 38.88% 77.20% - - 29.46% -
Total Cost 14,475 10,984 7,041 7,188 7,313 15,456 26,446 -9.54%
-
Net Worth 101,427 95,088 90,899 89,400 104,874 107,331 113,999 -1.92%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,071 - - - - - - -
Div Payout % 119.52% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 101,427 95,088 90,899 89,400 104,874 107,331 113,999 -1.92%
NOSH 126,784 126,784 126,249 124,166 126,355 126,272 126,666 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 22.67% 16.32% 12.11% 2.02% -22.68% -58.02% 4.26% -
ROE 4.18% 2.08% 1.00% 0.17% -1.29% -5.29% 1.03% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.76 10.35 6.35 5.91 4.72 7.75 21.81 -6.29%
EPS 3.35 1.56 0.72 0.12 -1.07 -4.48 0.93 23.78%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.72 0.72 0.83 0.85 0.90 -1.94%
Adjusted Per Share Value based on latest NOSH - 124,166
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.10 2.88 1.76 1.61 1.31 2.14 6.05 -6.27%
EPS 0.93 0.43 0.20 0.03 -0.30 -1.24 0.26 23.64%
DPS 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.2084 0.1992 0.1959 0.2299 0.2352 0.2499 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.935 0.60 0.50 0.22 0.24 0.30 0.42 -
P/RPS 6.33 5.80 7.88 3.72 5.09 3.87 1.93 21.86%
P/EPS 27.94 38.50 69.44 183.33 -22.43 -6.68 45.16 -7.68%
EY 3.58 2.60 1.44 0.55 -4.46 -14.98 2.21 8.36%
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.80 0.69 0.31 0.29 0.35 0.47 16.40%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 28/02/08 -
Price 1.00 0.605 0.50 0.21 0.20 0.10 0.37 -
P/RPS 6.77 5.84 7.88 3.55 4.24 1.29 1.70 25.87%
P/EPS 29.88 38.82 69.44 175.00 -18.69 -2.23 39.78 -4.65%
EY 3.35 2.58 1.44 0.57 -5.35 -44.94 2.51 4.92%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.81 0.69 0.29 0.24 0.12 0.41 20.39%

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