[XIN] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 142.1%
YoY- 324.68%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 75,020 44,276 43,304 41,762 36,704 28,375 29,516 86.34%
PBT 20,428 7,093 11,420 10,648 5,544 5,010 5,668 135.25%
Tax -7,188 -1,678 -2,957 -2,010 -1,976 -1,392 -2,937 81.70%
NP 13,240 5,415 8,462 8,638 3,568 3,618 2,730 186.79%
-
NP to SH 13,240 5,415 8,393 8,638 3,568 -403 2,649 192.61%
-
Tax Rate 35.19% 23.66% 25.89% 18.88% 35.64% 27.78% 51.82% -
Total Cost 61,780 38,861 34,841 33,124 33,136 24,757 26,785 74.65%
-
Net Worth 97,623 95,088 95,088 93,820 90,016 88,748 91,123 4.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 97,623 95,088 95,088 93,820 90,016 88,748 91,123 4.70%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,560 0.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.65% 12.23% 19.54% 20.68% 9.72% 12.75% 9.25% -
ROE 13.56% 5.69% 8.83% 9.21% 3.96% -0.45% 2.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.17 34.92 34.16 32.94 28.95 22.38 23.32 86.13%
EPS 10.44 4.27 6.63 6.82 2.80 -0.32 2.09 192.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.75 0.74 0.71 0.70 0.72 4.58%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.67 9.25 9.04 8.72 7.66 5.93 6.16 86.45%
EPS 2.76 1.13 1.75 1.80 0.75 -0.08 0.55 193.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.1986 0.1986 0.1959 0.188 0.1853 0.1903 4.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.735 0.61 0.60 0.52 0.44 0.49 0.50 -
P/RPS 1.24 1.75 1.76 1.58 1.52 2.19 2.14 -30.51%
P/EPS 7.04 14.28 9.06 7.63 15.63 -154.15 23.89 -55.74%
EY 14.21 7.00 11.03 13.10 6.40 -0.65 4.19 125.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.81 0.80 0.70 0.62 0.70 0.69 23.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 26/02/13 27/11/12 22/08/12 31/05/12 27/02/12 -
Price 0.77 0.745 0.605 0.48 0.58 0.50 0.50 -
P/RPS 1.30 2.13 1.77 1.46 2.00 2.23 2.14 -28.29%
P/EPS 7.37 17.44 9.14 7.05 20.61 -157.30 23.89 -54.37%
EY 13.56 5.73 10.94 14.19 4.85 -0.64 4.19 118.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.81 0.65 0.82 0.71 0.69 28.09%

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