[XIN] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -6.08%
YoY- -77.49%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,564 26,404 56,827 45,053 42,806 47,328 71,620 -40.84%
PBT 9,560 4,396 2,539 5,589 5,234 5,408 11,208 -10.05%
Tax -1,204 -1,104 -1,661 -2,285 -1,716 -1,820 -3,077 -46.47%
NP 8,356 3,292 878 3,304 3,518 3,588 8,131 1.83%
-
NP to SH 8,392 3,292 878 3,304 3,518 3,588 8,131 2.12%
-
Tax Rate 12.59% 25.11% 65.42% 40.88% 32.79% 33.65% 27.45% -
Total Cost 24,208 23,112 55,949 41,749 39,288 43,740 63,489 -47.38%
-
Net Worth 100,159 96,355 100,159 101,427 101,427 100,159 98,891 0.85%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 5,071 - - - 5,071 -
Div Payout % - - 577.60% - - - 62.37% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 100,159 96,355 100,159 101,427 101,427 100,159 98,891 0.85%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 25.66% 12.47% 1.55% 7.33% 8.22% 7.58% 11.35% -
ROE 8.38% 3.42% 0.88% 3.26% 3.47% 3.58% 8.22% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.68 20.83 44.82 35.54 33.76 37.33 56.49 -40.84%
EPS 6.62 2.60 0.69 2.60 2.78 2.84 6.41 2.17%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.79 0.76 0.79 0.80 0.80 0.79 0.78 0.85%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.80 5.51 11.87 9.41 8.94 9.88 14.96 -40.85%
EPS 1.75 0.69 0.18 0.69 0.73 0.75 1.70 1.94%
DPS 0.00 0.00 1.06 0.00 0.00 0.00 1.06 -
NAPS 0.2091 0.2012 0.2091 0.2118 0.2118 0.2091 0.2065 0.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.01 1.16 1.09 1.04 1.08 1.21 0.99 -
P/RPS 3.93 5.57 2.43 2.93 3.20 3.24 1.75 71.40%
P/EPS 15.26 44.67 157.40 39.91 38.92 42.76 15.44 -0.77%
EY 6.55 2.24 0.64 2.51 2.57 2.34 6.48 0.71%
DY 0.00 0.00 3.67 0.00 0.00 0.00 4.04 -
P/NAPS 1.28 1.53 1.38 1.30 1.35 1.53 1.27 0.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 19/08/15 28/05/15 25/02/15 01/12/14 28/08/14 29/05/14 -
Price 1.02 1.03 1.06 1.12 1.07 1.12 0.945 -
P/RPS 3.97 4.95 2.36 3.15 3.17 3.00 1.67 78.02%
P/EPS 15.41 39.67 153.06 42.98 38.56 39.58 14.74 3.00%
EY 6.49 2.52 0.65 2.33 2.59 2.53 6.79 -2.96%
DY 0.00 0.00 3.77 0.00 0.00 0.00 4.23 -
P/NAPS 1.29 1.36 1.34 1.40 1.34 1.42 1.21 4.35%

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