[XIN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -10.59%
YoY- 71.36%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 28,375 22,137 14,874 8,264 25,013 18,764 11,428 83.26%
PBT 5,010 4,251 1,855 1,268 1,935 2,353 1,704 105.09%
Tax -1,392 -2,203 -777 -489 -1,134 -1,080 -579 79.36%
NP 3,618 2,048 1,078 779 801 1,273 1,125 117.72%
-
NP to SH -403 1,987 1,017 718 803 1,275 1,126 -
-
Tax Rate 27.78% 51.82% 41.89% 38.56% 58.60% 45.90% 33.98% -
Total Cost 24,757 20,089 13,796 7,485 24,212 17,491 10,303 79.30%
-
Net Worth 88,748 91,123 91,530 89,435 90,158 90,891 91,092 -1.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 88,748 91,123 91,530 89,435 90,158 90,891 91,092 -1.72%
NOSH 126,784 126,560 127,124 125,964 126,984 126,237 126,516 0.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.75% 9.25% 7.25% 9.43% 3.20% 6.78% 9.84% -
ROE -0.45% 2.18% 1.11% 0.80% 0.89% 1.40% 1.24% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.38 17.49 11.70 6.56 19.70 14.86 9.03 83.03%
EPS -0.32 1.57 0.80 0.57 0.63 1.01 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.72 0.71 0.71 0.72 0.72 -1.85%
Adjusted Per Share Value based on latest NOSH - 125,964
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.93 4.62 3.11 1.73 5.22 3.92 2.39 83.17%
EPS -0.08 0.41 0.21 0.15 0.17 0.27 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.1903 0.1911 0.1868 0.1883 0.1898 0.1902 -1.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.49 0.50 0.36 0.21 0.20 0.22 0.28 -
P/RPS 2.19 2.86 3.08 3.20 1.02 1.48 3.10 -20.66%
P/EPS -154.15 31.85 45.00 36.84 31.63 21.78 31.46 -
EY -0.65 3.14 2.22 2.71 3.16 4.59 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.50 0.30 0.28 0.31 0.39 47.63%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 27/02/12 23/11/11 25/08/11 31/05/11 23/02/11 25/11/10 -
Price 0.50 0.50 0.43 0.19 0.21 0.21 0.19 -
P/RPS 2.23 2.86 3.68 2.90 1.07 1.41 2.10 4.08%
P/EPS -157.30 31.85 53.75 33.33 33.21 20.79 21.35 -
EY -0.64 3.14 1.86 3.00 3.01 4.81 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.60 0.27 0.30 0.29 0.26 95.25%

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