[XIN] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 38.98%
YoY- -5.55%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 40,245 29,134 24,774 25,456 82,016 75,726 53,745 -4.70%
PBT 9,438 3,021 -12,880 -5,789 -5,123 6,183 6,136 7.43%
Tax -2,428 -1,448 -884 -979 -1,289 -2,264 -2,182 1.79%
NP 7,010 1,573 -13,764 -6,768 -6,412 3,919 3,954 10.00%
-
NP to SH 3,844 1,391 -13,761 -6,768 -6,412 3,919 3,954 -0.46%
-
Tax Rate 25.73% 47.93% - - - 36.62% 35.56% -
Total Cost 33,235 27,561 38,538 32,224 88,428 71,807 49,791 -6.50%
-
Net Worth 95,088 90,899 89,400 104,874 107,331 113,999 110,586 -2.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 95,088 90,899 89,400 104,874 107,331 113,999 110,586 -2.48%
NOSH 126,784 126,249 124,166 126,355 126,272 126,666 127,111 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.42% 5.40% -55.56% -26.59% -7.82% 5.18% 7.36% -
ROE 4.04% 1.53% -15.39% -6.45% -5.97% 3.44% 3.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.74 23.08 19.95 20.15 64.95 59.78 42.28 -4.66%
EPS 3.03 1.10 -11.08 -5.36 -5.08 3.09 3.11 -0.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.72 0.83 0.85 0.90 0.87 -2.44%
Adjusted Per Share Value based on latest NOSH - 126,355
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.40 6.08 5.17 5.32 17.13 15.81 11.22 -4.70%
EPS 0.80 0.29 -2.87 -1.41 -1.34 0.82 0.83 -0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.1898 0.1867 0.219 0.2241 0.238 0.2309 -2.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.60 0.50 0.22 0.24 0.30 0.42 0.29 -
P/RPS 1.89 2.17 1.10 1.19 0.46 0.70 0.69 18.26%
P/EPS 19.79 45.38 -1.99 -4.48 -5.91 13.57 9.32 13.35%
EY 5.05 2.20 -50.38 -22.32 -16.93 7.37 10.73 -11.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.31 0.29 0.35 0.47 0.33 15.88%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 28/02/08 26/02/07 -
Price 0.605 0.50 0.21 0.20 0.10 0.37 0.38 -
P/RPS 1.91 2.17 1.05 0.99 0.15 0.62 0.90 13.34%
P/EPS 19.95 45.38 -1.89 -3.73 -1.97 11.96 12.22 8.50%
EY 5.01 2.20 -52.77 -26.78 -50.78 8.36 8.19 -7.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.29 0.24 0.12 0.41 0.44 10.69%

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