[XIN] QoQ TTM 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- -44.04%
YoY- -58.09%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 51,595 56,826 50,495 56,827 64,697 71,620 64,793 -14.12%
PBT 2,285 2,538 42 3,987 7,453 11,208 13,945 -70.15%
Tax -1,481 -1,660 -270 -691 -1,563 -2,905 -3,813 -46.85%
NP 804 878 -228 3,296 5,890 8,303 10,132 -81.61%
-
NP to SH 804 878 -228 3,296 5,890 8,303 10,132 -81.61%
-
Tax Rate 64.81% 65.41% 642.86% 17.33% 20.97% 25.92% 27.34% -
Total Cost 50,791 55,948 50,723 53,531 58,807 63,317 54,661 -4.79%
-
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 5,071 5,071 5,071 0.00%
Div Payout % 630.77% 577.60% - 153.86% 86.10% 61.08% 50.05% -
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 1.56% 1.55% -0.45% 5.80% 9.10% 11.59% 15.64% -
ROE 0.83% 0.88% -0.22% 3.25% 5.88% 8.40% 9.99% -
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 40.70 44.82 39.83 44.82 51.03 56.49 51.11 -14.12%
EPS 0.63 0.69 -0.18 2.60 4.65 6.55 7.99 -81.69%
DPS 4.00 4.00 0.00 4.00 4.00 4.00 4.00 0.00%
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 10.77 11.87 10.54 11.87 13.51 14.96 13.53 -14.14%
EPS 0.17 0.18 -0.05 0.69 1.23 1.73 2.12 -81.49%
DPS 1.06 1.06 0.00 1.06 1.06 1.06 1.06 0.00%
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 2.85 2.43 2.61 2.41 2.37 1.75 1.83 34.46%
P/EPS 182.92 157.40 -578.31 41.54 26.05 15.12 11.70 528.40%
EY 0.55 0.64 -0.17 2.41 3.84 6.62 8.55 -84.02%
DY 3.45 3.67 0.00 3.70 3.31 4.04 4.28 -13.42%
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 2.53 2.36 2.81 2.39 2.19 1.67 1.96 18.60%
P/EPS 162.42 153.06 -622.80 41.16 24.11 14.43 12.51 455.00%
EY 0.62 0.65 -0.16 2.43 4.15 6.93 7.99 -81.89%
DY 3.88 3.77 0.00 3.74 3.57 4.23 4.00 -2.01%
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