[XIN] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 40.95%
YoY- 1024.57%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 29,518 56,826 71,620 43,886 29,123 25,013 27,023 1.48%
PBT 6,575 2,538 11,208 7,267 4,201 1,932 -13,783 -
Tax -2,177 -1,660 -2,905 -1,683 -1,604 -1,134 -789 18.41%
NP 4,398 878 8,303 5,584 2,597 798 -14,572 -
-
NP to SH 4,427 878 8,303 5,418 -586 801 -14,571 -
-
Tax Rate 33.11% 65.41% 25.92% 23.16% 38.18% 58.70% - -
Total Cost 25,120 55,948 63,317 38,302 26,526 24,215 41,595 -8.05%
-
Net Worth 98,891 100,159 98,891 95,088 88,748 90,956 90,019 1.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 5,071 5,071 - - - - -
Div Payout % - 577.60% 61.08% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 98,891 100,159 98,891 95,088 88,748 90,956 90,019 1.57%
NOSH 126,784 126,784 126,784 126,784 126,784 128,108 126,787 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.90% 1.55% 11.59% 12.72% 8.92% 3.19% -53.92% -
ROE 4.48% 0.88% 8.40% 5.70% -0.66% 0.88% -16.19% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.28 44.82 56.49 34.61 22.97 19.52 21.31 1.48%
EPS 3.49 0.69 6.55 4.27 -0.46 0.63 -11.49 -
DPS 0.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.78 0.75 0.70 0.71 0.71 1.57%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.16 11.87 14.96 9.16 6.08 5.22 5.64 1.47%
EPS 0.92 0.18 1.73 1.13 -0.12 0.17 -3.04 -
DPS 0.00 1.06 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2091 0.2065 0.1986 0.1853 0.1899 0.188 1.57%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.04 1.09 0.99 0.61 0.49 0.20 0.25 -
P/RPS 4.47 2.43 1.75 1.76 2.13 1.02 1.17 25.00%
P/EPS 29.78 157.40 15.12 14.27 -106.01 31.99 -2.18 -
EY 3.36 0.64 6.62 7.01 -0.94 3.13 -45.97 -
DY 0.00 3.67 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.38 1.27 0.81 0.70 0.28 0.35 24.89%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 28/05/13 31/05/12 31/05/11 26/05/10 -
Price 1.03 1.06 0.945 0.745 0.50 0.21 0.21 -
P/RPS 4.42 2.36 1.67 2.15 2.18 1.08 0.99 28.29%
P/EPS 29.50 153.06 14.43 17.43 -108.18 33.59 -1.83 -
EY 3.39 0.65 6.93 5.74 -0.92 2.98 -54.73 -
DY 0.00 3.77 4.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.34 1.21 0.99 0.71 0.30 0.30 27.98%

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