[XIN] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -73.43%
YoY- -89.2%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 33,762 32,564 26,404 56,827 45,053 42,806 47,328 -20.11%
PBT 8,032 9,560 4,396 2,539 5,589 5,234 5,408 30.08%
Tax -2,845 -1,204 -1,104 -1,661 -2,285 -1,716 -1,820 34.58%
NP 5,186 8,356 3,292 878 3,304 3,518 3,588 27.75%
-
NP to SH 5,212 8,392 3,292 878 3,304 3,518 3,588 28.17%
-
Tax Rate 35.42% 12.59% 25.11% 65.42% 40.88% 32.79% 33.65% -
Total Cost 28,576 24,208 23,112 55,949 41,749 39,288 43,740 -24.64%
-
Net Worth 100,159 100,159 96,355 100,159 101,427 101,427 100,159 0.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 5,071 - - - -
Div Payout % - - - 577.60% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 100,159 100,159 96,355 100,159 101,427 101,427 100,159 0.00%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.36% 25.66% 12.47% 1.55% 7.33% 8.22% 7.58% -
ROE 5.20% 8.38% 3.42% 0.88% 3.26% 3.47% 3.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.63 25.68 20.83 44.82 35.54 33.76 37.33 -20.11%
EPS 4.11 6.62 2.60 0.69 2.60 2.78 2.84 27.85%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.76 0.79 0.80 0.80 0.79 0.00%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.05 6.80 5.51 11.87 9.41 8.94 9.88 -20.09%
EPS 1.09 1.75 0.69 0.18 0.69 0.73 0.75 28.21%
DPS 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
NAPS 0.2091 0.2091 0.2012 0.2091 0.2118 0.2118 0.2091 0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.09 1.01 1.16 1.09 1.04 1.08 1.21 -
P/RPS 4.09 3.93 5.57 2.43 2.93 3.20 3.24 16.75%
P/EPS 26.51 15.26 44.67 157.40 39.91 38.92 42.76 -27.22%
EY 3.77 6.55 2.24 0.64 2.51 2.57 2.34 37.31%
DY 0.00 0.00 0.00 3.67 0.00 0.00 0.00 -
P/NAPS 1.38 1.28 1.53 1.38 1.30 1.35 1.53 -6.63%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 19/08/15 28/05/15 25/02/15 01/12/14 28/08/14 -
Price 1.14 1.02 1.03 1.06 1.12 1.07 1.12 -
P/RPS 4.28 3.97 4.95 2.36 3.15 3.17 3.00 26.64%
P/EPS 27.73 15.41 39.67 153.06 42.98 38.56 39.58 -21.06%
EY 3.61 6.49 2.52 0.65 2.33 2.59 2.53 26.66%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 1.44 1.29 1.36 1.34 1.40 1.34 1.42 0.93%

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