[XIN] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -2450.32%
YoY- -14.03%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 44,276 28,375 25,013 27,023 63,731 84,398 54,480 -3.39%
PBT 7,093 5,010 1,935 -13,783 -11,957 4,163 4,716 7.03%
Tax -1,678 -1,392 -1,134 -789 -822 -2,028 -1,783 -1.00%
NP 5,415 3,618 801 -14,572 -12,779 2,135 2,933 10.74%
-
NP to SH 5,415 -403 803 -14,572 -12,779 2,135 2,933 10.74%
-
Tax Rate 23.66% 27.78% 58.60% - - 48.71% 37.81% -
Total Cost 38,861 24,757 24,212 41,595 76,510 82,263 51,547 -4.59%
-
Net Worth 95,088 88,748 90,158 90,044 100,152 113,104 110,463 -2.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 95,088 88,748 90,158 90,044 100,152 113,104 110,463 -2.46%
NOSH 126,784 126,784 126,984 126,823 126,775 127,083 126,969 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.23% 12.75% 3.20% -53.92% -20.05% 2.53% 5.38% -
ROE 5.69% -0.45% 0.89% -16.18% -12.76% 1.89% 2.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 34.92 22.38 19.70 21.31 50.27 66.41 42.91 -3.37%
EPS 4.27 -0.32 0.63 -11.49 -10.08 1.68 2.31 10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.70 0.71 0.71 0.79 0.89 0.87 -2.44%
Adjusted Per Share Value based on latest NOSH - 126,787
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.25 5.93 5.22 5.64 13.31 17.62 11.38 -3.39%
EPS 1.13 -0.08 0.17 -3.04 -2.67 0.45 0.61 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.1853 0.1883 0.188 0.2091 0.2362 0.2307 -2.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.61 0.49 0.20 0.25 0.32 0.32 0.33 -
P/RPS 1.75 2.19 1.02 1.17 0.64 0.48 0.77 14.64%
P/EPS 14.28 -154.15 31.63 -2.18 -3.17 19.05 14.29 -0.01%
EY 7.00 -0.65 3.16 -45.96 -31.50 5.25 7.00 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.28 0.35 0.41 0.36 0.38 13.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 31/05/12 31/05/11 26/05/10 26/05/09 22/05/08 29/05/07 -
Price 0.745 0.50 0.21 0.21 0.14 0.31 0.30 -
P/RPS 2.13 2.23 1.07 0.99 0.28 0.47 0.70 20.35%
P/EPS 17.44 -157.30 33.21 -1.83 -1.39 18.45 12.99 5.02%
EY 5.73 -0.64 3.01 -54.71 -72.00 5.42 7.70 -4.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.71 0.30 0.30 0.18 0.35 0.34 19.47%

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