[XIN] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -16.59%
YoY- -83.05%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 6,354 4,520 9,039 12,386 18,718 13,126 8,011 -3.78%
PBT -75 1,134 1,243 1,575 5,520 3,355 1,587 -
Tax -93 -540 -1,532 -856 -1,277 -1,213 -617 -27.02%
NP -168 594 -289 719 4,243 2,142 970 -
-
NP to SH -168 596 -270 719 4,243 1,976 909 -
-
Tax Rate - 47.62% 123.25% 54.35% 23.13% 36.15% 38.88% -
Total Cost 6,522 3,926 9,328 11,667 14,475 10,984 7,041 -1.26%
-
Net Worth 97,623 97,623 100,159 101,427 101,427 95,088 90,899 1.19%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 5,071 - - -
Div Payout % - - - - 119.52% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 97,623 97,623 100,159 101,427 101,427 95,088 90,899 1.19%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,249 0.07%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -2.64% 13.14% -3.20% 5.80% 22.67% 16.32% 12.11% -
ROE -0.17% 0.61% -0.27% 0.71% 4.18% 2.08% 1.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.01 3.57 7.13 9.77 14.76 10.35 6.35 -3.86%
EPS -0.13 0.47 -0.21 0.57 3.35 1.56 0.72 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.77 0.77 0.79 0.80 0.80 0.75 0.72 1.12%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.33 0.94 1.89 2.59 3.91 2.74 1.67 -3.71%
EPS -0.04 0.12 -0.06 0.15 0.89 0.41 0.19 -
DPS 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.2039 0.2039 0.2091 0.2118 0.2118 0.1986 0.1898 1.20%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.00 1.03 1.09 1.04 0.935 0.60 0.50 -
P/RPS 19.95 28.89 15.29 10.65 6.33 5.80 7.88 16.72%
P/EPS -754.67 219.11 -511.83 183.39 27.94 38.50 69.44 -
EY -0.13 0.46 -0.20 0.55 3.58 2.60 1.44 -
DY 0.00 0.00 0.00 0.00 4.28 0.00 0.00 -
P/NAPS 1.30 1.34 1.38 1.30 1.17 0.80 0.69 11.12%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 29/02/16 25/02/15 27/02/14 26/02/13 27/02/12 -
Price 1.04 0.97 1.14 1.12 1.00 0.605 0.50 -
P/RPS 20.75 27.21 15.99 11.46 6.77 5.84 7.88 17.49%
P/EPS -784.85 206.34 -535.31 197.49 29.88 38.82 69.44 -
EY -0.13 0.48 -0.19 0.51 3.35 2.58 1.44 -
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 1.35 1.26 1.44 1.40 1.25 0.81 0.69 11.82%

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