[XIN] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 0.37%
YoY- 183.22%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 25,722 51,705 56,827 59,201 35,130 28,459 23,399 1.58%
PBT 1,352 4,702 3,987 11,780 7,670 2,083 -14,546 -
Tax -1,644 -1,405 -691 -3,749 -1,832 -1,332 -718 14.79%
NP -292 3,297 3,296 8,031 5,838 751 -15,264 -48.25%
-
NP to SH -277 3,315 3,296 7,865 2,777 631 -15,262 -48.70%
-
Tax Rate 121.60% 29.88% 17.33% 31.83% 23.89% 63.95% - -
Total Cost 26,014 48,408 53,531 51,170 29,292 27,708 38,663 -6.38%
-
Net Worth 100,205 100,159 101,427 101,427 93,820 90,189 90,900 1.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 5,071 5,071 - - - - -
Div Payout % - 152.98% 153.86% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 100,205 100,159 101,427 101,427 93,820 90,189 90,900 1.63%
NOSH 126,784 126,784 126,784 126,784 126,784 125,263 126,249 0.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.14% 6.38% 5.80% 13.57% 16.62% 2.64% -65.23% -
ROE -0.28% 3.31% 3.25% 7.75% 2.96% 0.70% -16.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.28 40.78 44.82 46.69 27.71 22.72 18.53 1.51%
EPS -0.22 2.61 2.60 6.20 2.19 0.50 -12.09 -48.68%
DPS 0.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.80 0.80 0.74 0.72 0.72 1.55%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.37 10.80 11.87 12.36 7.34 5.94 4.89 1.57%
EPS -0.06 0.69 0.69 1.64 0.58 0.13 -3.19 -48.39%
DPS 0.00 1.06 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.2092 0.2091 0.2118 0.2118 0.1959 0.1883 0.1898 1.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.06 1.01 1.08 0.91 0.52 0.36 0.28 -
P/RPS 5.23 2.48 2.41 1.95 1.88 1.58 1.51 22.98%
P/EPS -485.39 38.63 41.54 14.67 23.74 71.47 -2.32 143.45%
EY -0.21 2.59 2.41 6.82 4.21 1.40 -43.17 -58.80%
DY 0.00 3.96 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.28 1.35 1.14 0.70 0.50 0.39 22.81%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 25/11/15 01/12/14 26/11/13 27/11/12 23/11/11 25/11/10 -
Price 1.07 1.02 1.07 0.76 0.48 0.43 0.19 -
P/RPS 5.28 2.50 2.39 1.63 1.73 1.89 1.03 31.27%
P/EPS -489.97 39.01 41.16 12.25 21.91 85.36 -1.57 160.21%
EY -0.20 2.56 2.43 8.16 4.56 1.17 -63.62 -61.69%
DY 0.00 3.92 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.29 1.34 0.95 0.65 0.60 0.26 31.55%

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