[XIN] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -369.64%
YoY- -417.09%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 23,037 16,706 9,879 6,238 6,249 6,010 4,443 31.54%
PBT -1,653 -4,149 -1,412 759 -421 -15,233 -7,239 -21.81%
Tax 53 1,443 535 -210 -54 196 6 43.75%
NP -1,600 -2,706 -877 549 -475 -15,037 -7,233 -22.22%
-
NP to SH -1,600 -2,706 -877 -2,451 -474 -15,037 -7,233 -22.22%
-
Tax Rate - - - 27.67% - - - -
Total Cost 24,637 19,412 10,756 5,689 6,724 21,047 11,676 13.24%
-
Net Worth 100,159 98,891 95,088 88,748 90,956 90,019 100,246 -0.01%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 5,071 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 100,159 98,891 95,088 88,748 90,956 90,019 100,246 -0.01%
NOSH 126,784 126,784 126,784 126,784 128,108 126,787 126,894 -0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -6.95% -16.20% -8.88% 8.80% -7.60% -250.20% -162.80% -
ROE -1.60% -2.74% -0.92% -2.76% -0.52% -16.70% -7.22% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.17 13.18 7.79 4.92 4.88 4.74 3.50 31.57%
EPS -1.26 -2.13 -0.69 -1.93 -0.37 -11.86 -5.70 -22.23%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.75 0.70 0.71 0.71 0.79 0.00%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.81 3.49 2.06 1.30 1.30 1.25 0.93 31.48%
EPS -0.33 -0.57 -0.18 -0.51 -0.10 -3.14 -1.51 -22.38%
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2065 0.1986 0.1853 0.1899 0.188 0.2093 -0.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.09 0.99 0.61 0.49 0.20 0.25 0.32 -
P/RPS 6.00 7.51 7.83 9.96 4.10 5.27 9.14 -6.77%
P/EPS -86.37 -46.38 -88.19 -25.35 -54.05 -2.11 -5.61 57.69%
EY -1.16 -2.16 -1.13 -3.95 -1.85 -47.44 -17.81 -36.55%
DY 3.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.27 0.81 0.70 0.28 0.35 0.41 22.40%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 28/05/13 31/05/12 31/05/11 26/05/10 26/05/09 -
Price 1.06 0.945 0.745 0.50 0.21 0.21 0.14 -
P/RPS 5.83 7.17 9.56 10.16 4.31 4.43 4.00 6.47%
P/EPS -83.99 -44.28 -107.70 -25.86 -56.76 -1.77 -2.46 80.06%
EY -1.19 -2.26 -0.93 -3.87 -1.76 -56.48 -40.71 -44.48%
DY 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.21 0.99 0.71 0.30 0.30 0.18 39.71%

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