[XIN] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 29.69%
YoY- -137.45%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 43,886 40,245 35,130 30,035 29,123 29,134 28,459 33.44%
PBT 7,267 9,438 7,670 4,319 4,201 3,021 2,083 129.85%
Tax -1,683 -2,428 -1,832 -1,609 -1,604 -1,448 -1,332 16.85%
NP 5,584 7,010 5,838 2,710 2,597 1,573 751 280.48%
-
NP to SH 5,418 3,844 2,777 -412 -586 1,391 631 318.76%
-
Tax Rate 23.16% 25.73% 23.89% 37.25% 38.18% 47.93% 63.95% -
Total Cost 38,302 33,235 29,292 27,325 26,526 27,561 27,708 24.06%
-
Net Worth 95,088 95,088 93,820 90,016 88,748 90,899 90,189 3.58%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 95,088 95,088 93,820 90,016 88,748 90,899 90,189 3.58%
NOSH 126,784 126,784 126,784 126,784 126,784 126,249 125,263 0.80%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.72% 17.42% 16.62% 9.02% 8.92% 5.40% 2.64% -
ROE 5.70% 4.04% 2.96% -0.46% -0.66% 1.53% 0.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.61 31.74 27.71 23.69 22.97 23.08 22.72 32.35%
EPS 4.27 3.03 2.19 -0.32 -0.46 1.10 0.50 317.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.71 0.70 0.72 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.16 8.40 7.34 6.27 6.08 6.08 5.94 33.44%
EPS 1.13 0.80 0.58 -0.09 -0.12 0.29 0.13 322.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.1986 0.1959 0.188 0.1853 0.1898 0.1883 3.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.61 0.60 0.52 0.44 0.49 0.50 0.36 -
P/RPS 1.76 1.89 1.88 1.86 2.13 2.17 1.58 7.45%
P/EPS 14.27 19.79 23.74 -135.40 -106.01 45.38 71.47 -65.80%
EY 7.01 5.05 4.21 -0.74 -0.94 2.20 1.40 192.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.70 0.62 0.70 0.69 0.50 37.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 27/11/12 22/08/12 31/05/12 27/02/12 23/11/11 -
Price 0.745 0.605 0.48 0.58 0.50 0.50 0.43 -
P/RPS 2.15 1.91 1.73 2.45 2.18 2.17 1.89 8.96%
P/EPS 17.43 19.95 21.91 -178.48 -108.18 45.38 85.36 -65.29%
EY 5.74 5.01 4.56 -0.56 -0.92 2.20 1.17 188.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.81 0.65 0.82 0.71 0.69 0.60 39.59%

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