[XIN] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -6.41%
YoY- -25.48%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 53,465 30,035 27,410 24,164 47,965 91,619 60,464 -2.02%
PBT 10,988 4,319 2,476 -14,806 -11,484 3,861 5,978 10.66%
Tax -2,986 -1,609 -1,318 -700 -873 -1,866 -2,104 6.00%
NP 8,002 2,710 1,158 -15,506 -12,357 1,995 3,874 12.83%
-
NP to SH 7,836 -412 1,100 -15,505 -12,357 1,995 3,874 12.44%
-
Tax Rate 27.18% 37.25% 53.23% - - 48.33% 35.20% -
Total Cost 45,463 27,325 26,252 39,670 60,322 89,624 56,590 -3.57%
-
Net Worth 97,623 90,016 89,435 0 101,158 114,780 112,200 -2.29%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 97,623 90,016 89,435 0 101,158 114,780 112,200 -2.29%
NOSH 126,784 126,784 125,964 128,750 126,448 127,534 127,500 -0.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.97% 9.02% 4.22% -64.17% -25.76% 2.18% 6.41% -
ROE 8.03% -0.46% 1.23% 0.00% -12.22% 1.74% 3.45% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.17 23.69 21.76 18.77 37.93 71.84 47.42 -1.93%
EPS 6.18 -0.32 0.87 -12.04 -9.77 1.56 3.04 12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.71 0.71 0.00 0.80 0.90 0.88 -2.19%
Adjusted Per Share Value based on latest NOSH - 128,750
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.16 6.27 5.72 5.05 10.02 19.13 12.63 -2.03%
EPS 1.64 -0.09 0.23 -3.24 -2.58 0.42 0.81 12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.188 0.1868 0.00 0.2112 0.2397 0.2343 -2.28%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.735 0.44 0.21 0.25 0.19 0.20 0.37 -
P/RPS 1.74 1.86 0.97 1.33 0.50 0.28 0.78 14.29%
P/EPS 11.89 -135.40 24.05 -2.08 -1.94 12.79 12.18 -0.40%
EY 8.41 -0.74 4.16 -48.17 -51.43 7.82 8.21 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.62 0.30 0.00 0.24 0.22 0.42 14.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 22/08/12 25/08/11 25/08/10 27/08/09 29/08/08 23/08/07 -
Price 0.77 0.58 0.19 0.30 0.25 0.33 0.42 -
P/RPS 1.83 2.45 0.87 1.60 0.66 0.46 0.89 12.75%
P/EPS 12.46 -178.48 21.76 -2.49 -2.56 21.10 13.82 -1.71%
EY 8.03 -0.56 4.60 -40.14 -39.09 4.74 7.23 1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.27 0.00 0.31 0.37 0.48 12.99%

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