[XIN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 96.1%
YoY- -74.0%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 6,601 56,827 33,790 21,403 11,832 71,620 54,914 -75.73%
PBT 1,099 2,539 4,192 2,617 1,352 11,208 15,357 -82.84%
Tax -276 -1,661 -1,714 -858 -455 -3,077 -4,348 -84.16%
NP 823 878 2,478 1,759 897 8,131 11,009 -82.33%
-
NP to SH 823 878 2,478 1,759 897 8,131 11,009 -82.33%
-
Tax Rate 25.11% 65.42% 40.89% 32.79% 33.65% 27.45% 28.31% -
Total Cost 5,778 55,949 31,312 19,644 10,935 63,489 43,905 -74.22%
-
Net Worth 96,355 100,159 101,427 101,427 100,159 98,891 101,427 -3.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 5,071 - - - 5,071 5,071 -
Div Payout % - 577.60% - - - 62.37% 46.07% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 96,355 100,159 101,427 101,427 100,159 98,891 101,427 -3.37%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.47% 1.55% 7.33% 8.22% 7.58% 11.35% 20.05% -
ROE 0.85% 0.88% 2.44% 1.73% 0.90% 8.22% 10.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.21 44.82 26.65 16.88 9.33 56.49 43.31 -75.72%
EPS 0.65 0.69 1.95 1.39 0.71 6.41 8.68 -82.31%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.76 0.79 0.80 0.80 0.79 0.78 0.80 -3.37%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.38 11.87 7.06 4.47 2.47 14.96 11.47 -75.72%
EPS 0.17 0.18 0.52 0.37 0.19 1.70 2.30 -82.47%
DPS 0.00 1.06 0.00 0.00 0.00 1.06 1.06 -
NAPS 0.2012 0.2091 0.2118 0.2118 0.2091 0.2065 0.2118 -3.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.16 1.09 1.04 1.08 1.21 0.99 0.935 -
P/RPS 22.28 2.43 3.90 6.40 12.97 1.75 2.16 375.87%
P/EPS 178.70 157.40 53.21 77.84 171.02 15.44 10.77 553.89%
EY 0.56 0.64 1.88 1.28 0.58 6.48 9.29 -84.70%
DY 0.00 3.67 0.00 0.00 0.00 4.04 4.28 -
P/NAPS 1.53 1.38 1.30 1.35 1.53 1.27 1.17 19.64%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 25/02/15 01/12/14 28/08/14 29/05/14 27/02/14 -
Price 1.03 1.06 1.12 1.07 1.12 0.945 1.00 -
P/RPS 19.78 2.36 4.20 6.34 12.00 1.67 2.31 320.19%
P/EPS 158.67 153.06 57.30 77.12 158.30 14.74 11.52 477.36%
EY 0.63 0.65 1.75 1.30 0.63 6.79 8.68 -82.68%
DY 0.00 3.77 0.00 0.00 0.00 4.23 4.00 -
P/NAPS 1.36 1.34 1.40 1.34 1.42 1.21 1.25 5.80%

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