[XIN] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -163.78%
YoY- -208.55%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 12,386 9,571 11,832 16,706 18,718 17,441 18,755 -24.10%
PBT 1,575 1,264 1,352 -4,149 5,520 4,730 5,107 -54.25%
Tax -856 -402 -455 1,443 -1,277 -1,274 -1,797 -38.92%
NP 719 862 897 -2,706 4,243 3,456 3,310 -63.76%
-
NP to SH 719 862 897 -2,706 4,243 3,456 3,310 -63.76%
-
Tax Rate 54.35% 31.80% 33.65% - 23.13% 26.93% 35.19% -
Total Cost 11,667 8,709 10,935 19,412 14,475 13,985 15,445 -17.01%
-
Net Worth 101,427 101,427 100,159 98,891 101,427 101,427 97,623 2.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 5,071 - - -
Div Payout % - - - - 119.52% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 101,427 101,427 100,159 98,891 101,427 101,427 97,623 2.57%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.80% 9.01% 7.58% -16.20% 22.67% 19.82% 17.65% -
ROE 0.71% 0.85% 0.90% -2.74% 4.18% 3.41% 3.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.77 7.55 9.33 13.18 14.76 13.76 14.79 -24.09%
EPS 0.57 0.68 0.71 -2.13 3.35 2.73 2.61 -63.63%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.80 0.80 0.79 0.78 0.80 0.80 0.77 2.57%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.59 2.00 2.47 3.49 3.91 3.64 3.92 -24.08%
EPS 0.15 0.18 0.19 -0.57 0.89 0.72 0.69 -63.74%
DPS 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.2118 0.2118 0.2091 0.2065 0.2118 0.2118 0.2039 2.55%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.04 1.08 1.21 0.99 0.935 0.91 0.735 -
P/RPS 10.65 14.31 12.97 7.51 6.33 6.62 4.97 65.98%
P/EPS 183.39 158.85 171.02 -46.38 27.94 33.38 28.15 247.62%
EY 0.55 0.63 0.58 -2.16 3.58 3.00 3.55 -71.05%
DY 0.00 0.00 0.00 0.00 4.28 0.00 0.00 -
P/NAPS 1.30 1.35 1.53 1.27 1.17 1.14 0.95 23.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 01/12/14 28/08/14 29/05/14 27/02/14 26/11/13 29/08/13 -
Price 1.12 1.07 1.12 0.945 1.00 0.76 0.77 -
P/RPS 11.46 14.17 12.00 7.17 6.77 5.52 5.21 68.89%
P/EPS 197.49 157.38 158.30 -44.28 29.88 27.88 29.49 254.05%
EY 0.51 0.64 0.63 -2.26 3.35 3.59 3.39 -71.61%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 1.40 1.34 1.42 1.21 1.25 0.95 1.00 25.06%

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