[XIN] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 102.88%
YoY- -69.03%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 18,755 9,176 8,264 5,867 8,726 24,492 17,271 1.38%
PBT 5,107 1,386 1,268 724 1,747 1,274 1,576 21.62%
Tax -1,797 -494 -489 -305 -394 -343 -505 23.53%
NP 3,310 892 779 419 1,353 931 1,071 20.66%
-
NP to SH 3,310 892 718 419 1,353 931 1,071 20.66%
-
Tax Rate 35.19% 35.64% 38.56% 42.13% 22.55% 26.92% 32.04% -
Total Cost 15,445 8,284 7,485 5,448 7,373 23,561 16,200 -0.79%
-
Net Worth 97,623 90,016 89,435 0 101,158 114,780 112,200 -2.29%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 97,623 90,016 89,435 0 101,158 114,780 112,200 -2.29%
NOSH 126,784 126,784 125,964 128,750 126,448 127,534 127,500 -0.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.65% 9.72% 9.43% 7.14% 15.51% 3.80% 6.20% -
ROE 3.39% 0.99% 0.80% 0.00% 1.34% 0.81% 0.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.79 7.24 6.56 4.56 6.90 19.20 13.55 1.46%
EPS 2.61 0.70 0.57 0.33 1.07 0.73 0.84 20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.71 0.71 0.00 0.80 0.90 0.88 -2.19%
Adjusted Per Share Value based on latest NOSH - 128,750
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.92 1.92 1.73 1.23 1.82 5.11 3.61 1.38%
EPS 0.69 0.19 0.15 0.09 0.28 0.19 0.22 20.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.188 0.1868 0.00 0.2112 0.2397 0.2343 -2.28%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.735 0.44 0.21 0.25 0.19 0.20 0.37 -
P/RPS 4.97 6.08 3.20 5.49 2.75 1.04 2.73 10.49%
P/EPS 28.15 62.54 36.84 76.82 17.76 27.40 44.05 -7.18%
EY 3.55 1.60 2.71 1.30 5.63 3.65 2.27 7.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.62 0.30 0.00 0.24 0.22 0.42 14.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 22/08/12 25/08/11 25/08/10 27/08/09 29/08/08 23/08/07 -
Price 0.77 0.58 0.19 0.30 0.25 0.33 0.42 -
P/RPS 5.21 8.01 2.90 6.58 3.62 1.72 3.10 9.02%
P/EPS 29.49 82.44 33.33 92.18 23.36 45.21 50.00 -8.41%
EY 3.39 1.21 3.00 1.08 4.28 2.21 2.00 9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.27 0.00 0.31 0.37 0.48 12.99%

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