[XIN] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 37.33%
YoY- 107.09%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 64,697 53,465 30,035 27,410 24,164 47,965 91,619 -5.63%
PBT 7,453 10,988 4,319 2,476 -14,806 -11,484 3,861 11.57%
Tax -1,563 -2,986 -1,609 -1,318 -700 -873 -1,866 -2.90%
NP 5,890 8,002 2,710 1,158 -15,506 -12,357 1,995 19.76%
-
NP to SH 5,890 7,836 -412 1,100 -15,505 -12,357 1,995 19.76%
-
Tax Rate 20.97% 27.18% 37.25% 53.23% - - 48.33% -
Total Cost 58,807 45,463 27,325 26,252 39,670 60,322 89,624 -6.77%
-
Net Worth 100,159 97,623 90,016 89,435 0 101,158 114,780 -2.24%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,071 - - - - - - -
Div Payout % 86.10% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 100,159 97,623 90,016 89,435 0 101,158 114,780 -2.24%
NOSH 126,784 126,784 126,784 125,964 128,750 126,448 127,534 -0.09%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.10% 14.97% 9.02% 4.22% -64.17% -25.76% 2.18% -
ROE 5.88% 8.03% -0.46% 1.23% 0.00% -12.22% 1.74% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 51.03 42.17 23.69 21.76 18.77 37.93 71.84 -5.53%
EPS 4.65 6.18 -0.32 0.87 -12.04 -9.77 1.56 19.95%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.71 0.71 0.00 0.80 0.90 -2.14%
Adjusted Per Share Value based on latest NOSH - 125,964
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 13.51 11.16 6.27 5.72 5.05 10.02 19.13 -5.62%
EPS 1.23 1.64 -0.09 0.23 -3.24 -2.58 0.42 19.60%
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2039 0.188 0.1868 0.00 0.2112 0.2397 -2.24%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.21 0.735 0.44 0.21 0.25 0.19 0.20 -
P/RPS 2.37 1.74 1.86 0.97 1.33 0.50 0.28 42.73%
P/EPS 26.05 11.89 -135.40 24.05 -2.08 -1.94 12.79 12.58%
EY 3.84 8.41 -0.74 4.16 -48.17 -51.43 7.82 -11.17%
DY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.95 0.62 0.30 0.00 0.24 0.22 38.13%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 22/08/12 25/08/11 25/08/10 27/08/09 29/08/08 -
Price 1.12 0.77 0.58 0.19 0.30 0.25 0.33 -
P/RPS 2.19 1.83 2.45 0.87 1.60 0.66 0.46 29.68%
P/EPS 24.11 12.46 -178.48 21.76 -2.49 -2.56 21.10 2.24%
EY 4.15 8.03 -0.56 4.60 -40.14 -39.09 4.74 -2.19%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.00 0.82 0.27 0.00 0.31 0.37 25.11%

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