[XIN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 110.59%
YoY- 45.33%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 27,023 21,013 15,052 8,726 63,731 59,288 49,507 -33.23%
PBT -13,783 1,450 2,467 1,747 -11,957 -4,718 791 -
Tax -789 -985 -650 -394 -822 -828 -662 12.42%
NP -14,572 465 1,817 1,353 -12,779 -5,546 129 -
-
NP to SH -14,572 465 1,817 1,353 -12,779 -5,546 129 -
-
Tax Rate - 67.93% 26.35% 22.55% - - 83.69% -
Total Cost 41,595 20,548 13,235 7,373 76,510 64,834 49,378 -10.81%
-
Net Worth 90,044 104,310 101,650 101,158 100,152 107,874 114,809 -14.96%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 90,044 104,310 101,650 101,158 100,152 107,874 114,809 -14.96%
NOSH 126,823 125,675 127,062 126,448 126,775 126,910 128,999 -1.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -53.92% 2.21% 12.07% 15.51% -20.05% -9.35% 0.26% -
ROE -16.18% 0.45% 1.79% 1.34% -12.76% -5.14% 0.11% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.31 16.72 11.85 6.90 50.27 46.72 38.38 -32.47%
EPS -11.49 0.37 1.43 1.07 -10.08 -4.37 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.83 0.80 0.80 0.79 0.85 0.89 -13.99%
Adjusted Per Share Value based on latest NOSH - 126,448
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.64 4.39 3.14 1.82 13.31 12.38 10.34 -33.26%
EPS -3.04 0.10 0.38 0.28 -2.67 -1.16 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.2178 0.2123 0.2112 0.2091 0.2253 0.2397 -14.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.25 0.24 0.28 0.19 0.32 0.30 0.30 -
P/RPS 1.17 1.44 2.36 2.75 0.64 0.64 0.78 31.06%
P/EPS -2.18 64.86 19.58 17.76 -3.17 -6.86 300.00 -
EY -45.96 1.54 5.11 5.63 -31.50 -14.57 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.35 0.24 0.41 0.35 0.34 1.95%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 27/08/09 26/05/09 25/02/09 25/11/08 -
Price 0.21 0.20 0.23 0.25 0.14 0.10 0.13 -
P/RPS 0.99 1.20 1.94 3.62 0.28 0.21 0.34 104.04%
P/EPS -1.83 54.05 16.08 23.36 -1.39 -2.29 130.00 -
EY -54.71 1.85 6.22 4.28 -72.00 -43.70 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.29 0.31 0.18 0.12 0.15 58.80%

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