[XIN] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 68.74%
YoY- 52.37%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 17,441 11,705 6,610 5,561 6,326 25,015 16,775 0.65%
PBT 4,730 3,938 587 980 720 -483 1,322 23.64%
Tax -1,274 -511 -288 -274 -256 -319 -570 14.33%
NP 3,456 3,427 299 706 464 -802 752 28.91%
-
NP to SH 3,456 3,427 238 707 464 -802 752 28.91%
-
Tax Rate 26.93% 12.98% 49.06% 27.96% 35.56% - 43.12% -
Total Cost 13,985 8,278 6,311 4,855 5,862 25,817 16,023 -2.23%
-
Net Worth 101,427 93,820 90,189 90,900 100,324 113,298 113,437 -1.84%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 101,427 93,820 90,189 90,900 100,324 113,298 113,437 -1.84%
NOSH 126,784 126,784 125,263 126,249 125,405 127,301 127,457 -0.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.82% 29.28% 4.52% 12.70% 7.33% -3.21% 4.48% -
ROE 3.41% 3.65% 0.26% 0.78% 0.46% -0.71% 0.66% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.76 9.23 5.28 4.40 5.04 19.65 13.16 0.74%
EPS 2.73 2.70 0.19 0.56 0.37 -0.63 0.59 29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.74 0.72 0.72 0.80 0.89 0.89 -1.75%
Adjusted Per Share Value based on latest NOSH - 126,249
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.64 2.44 1.38 1.16 1.32 5.22 3.50 0.65%
EPS 0.72 0.72 0.05 0.15 0.10 -0.17 0.16 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.1959 0.1883 0.1898 0.2095 0.2366 0.2369 -1.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.91 0.52 0.36 0.28 0.28 0.30 0.36 -
P/RPS 6.62 5.63 6.82 6.36 5.55 1.53 2.74 15.82%
P/EPS 33.38 19.24 189.47 50.00 75.68 -47.62 61.02 -9.55%
EY 3.00 5.20 0.53 2.00 1.32 -2.10 1.64 10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.70 0.50 0.39 0.35 0.34 0.40 19.05%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 23/11/11 25/11/10 24/11/09 25/11/08 27/11/07 -
Price 0.76 0.48 0.43 0.19 0.23 0.13 0.34 -
P/RPS 5.52 5.20 8.15 4.31 4.56 0.66 2.58 13.50%
P/EPS 27.88 17.76 226.32 33.93 62.16 -20.63 57.63 -11.38%
EY 3.59 5.63 0.44 2.95 1.61 -4.85 1.74 12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.60 0.26 0.29 0.15 0.38 16.48%

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