[XIN] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 9.83%
YoY- -103.32%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 28,459 27,410 25,013 24,774 23,399 24,164 27,023 3.50%
PBT 2,083 2,476 1,932 -12,880 -14,546 -14,806 -13,783 -
Tax -1,332 -1,318 -1,134 -884 -718 -700 -789 41.73%
NP 751 1,158 798 -13,764 -15,264 -15,506 -14,572 -
-
NP to SH 631 1,100 801 -13,761 -15,262 -15,505 -14,571 -
-
Tax Rate 63.95% 53.23% 58.70% - - - - -
Total Cost 27,708 26,252 24,215 38,538 38,663 39,670 41,595 -23.70%
-
Net Worth 90,189 89,435 90,956 89,400 90,900 0 90,019 0.12%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 90,189 89,435 90,956 89,400 90,900 0 90,019 0.12%
NOSH 125,263 125,964 128,108 124,166 126,249 128,750 126,787 -0.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.64% 4.22% 3.19% -55.56% -65.23% -64.17% -53.92% -
ROE 0.70% 1.23% 0.88% -15.39% -16.79% 0.00% -16.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.72 21.76 19.52 19.95 18.53 18.77 21.31 4.35%
EPS 0.50 0.87 0.63 -11.08 -12.09 -12.04 -11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.71 0.72 0.72 0.00 0.71 0.93%
Adjusted Per Share Value based on latest NOSH - 124,166
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.94 5.72 5.22 5.17 4.89 5.05 5.64 3.51%
EPS 0.13 0.23 0.17 -2.87 -3.19 -3.24 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1883 0.1868 0.1899 0.1867 0.1898 0.00 0.188 0.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.36 0.21 0.20 0.22 0.28 0.25 0.25 -
P/RPS 1.58 0.97 1.02 1.10 1.51 1.33 1.17 22.15%
P/EPS 71.47 24.05 31.99 -1.99 -2.32 -2.08 -2.18 -
EY 1.40 4.16 3.13 -50.38 -43.17 -48.17 -45.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.30 0.28 0.31 0.39 0.00 0.35 26.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 31/05/11 23/02/11 25/11/10 25/08/10 26/05/10 -
Price 0.43 0.19 0.21 0.21 0.19 0.30 0.21 -
P/RPS 1.89 0.87 1.08 1.05 1.03 1.60 0.99 53.83%
P/EPS 85.36 21.76 33.59 -1.89 -1.57 -2.49 -1.83 -
EY 1.17 4.60 2.98 -52.77 -63.62 -40.14 -54.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.27 0.30 0.29 0.26 0.00 0.30 58.67%

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