[XIN] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 10.25%
YoY- -2614.97%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 35,130 28,459 23,399 29,276 99,859 64,730 53,134 -6.65%
PBT 7,670 2,083 -14,546 -10,281 2,056 6,268 6,106 3.87%
Tax -1,832 -1,332 -718 -810 -1,615 -2,383 -2,217 -3.12%
NP 5,838 751 -15,264 -11,091 441 3,885 3,889 6.99%
-
NP to SH 2,777 631 -15,262 -11,091 441 3,885 3,889 -5.45%
-
Tax Rate 23.89% 63.95% - - 78.55% 38.02% 36.31% -
Total Cost 29,292 27,708 38,663 40,367 99,418 60,845 49,245 -8.28%
-
Net Worth 93,820 90,189 90,900 100,324 113,298 113,437 109,872 -2.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 93,820 90,189 90,900 100,324 113,298 113,437 109,872 -2.59%
NOSH 126,784 125,263 126,249 125,405 127,301 127,457 127,758 -0.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.62% 2.64% -65.23% -37.88% 0.44% 6.00% 7.32% -
ROE 2.96% 0.70% -16.79% -11.06% 0.39% 3.42% 3.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.71 22.72 18.53 23.35 78.44 50.79 41.59 -6.53%
EPS 2.19 0.50 -12.09 -8.84 0.35 3.05 3.04 -5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.80 0.89 0.89 0.86 -2.47%
Adjusted Per Share Value based on latest NOSH - 125,405
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.34 5.94 4.89 6.11 20.85 13.52 11.10 -6.65%
EPS 0.58 0.13 -3.19 -2.32 0.09 0.81 0.81 -5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.1883 0.1898 0.2095 0.2366 0.2369 0.2294 -2.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.52 0.36 0.28 0.28 0.30 0.36 0.32 -
P/RPS 1.88 1.58 1.51 1.20 0.38 0.71 0.77 16.02%
P/EPS 23.74 71.47 -2.32 -3.17 86.60 11.81 10.51 14.53%
EY 4.21 1.40 -43.17 -31.59 1.15 8.47 9.51 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.39 0.35 0.34 0.40 0.37 11.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 25/11/10 24/11/09 25/11/08 27/11/07 27/11/06 -
Price 0.48 0.43 0.19 0.23 0.13 0.34 0.31 -
P/RPS 1.73 1.89 1.03 0.99 0.17 0.67 0.75 14.93%
P/EPS 21.91 85.36 -1.57 -2.60 37.53 11.15 10.18 13.61%
EY 4.56 1.17 -63.62 -38.45 2.66 8.96 9.82 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.26 0.29 0.15 0.38 0.36 10.33%

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