[XIN] YoY TTM Result on 31-Mar-2015 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 485.09%
YoY- -89.43%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,110 24,019 29,518 56,826 71,620 43,886 29,123 -4.48%
PBT -2,444 1,306 6,575 2,538 11,208 7,267 4,201 -
Tax -667 -491 -2,177 -1,660 -2,905 -1,683 -1,604 -13.59%
NP -3,111 815 4,398 878 8,303 5,584 2,597 -
-
NP to SH -3,113 820 4,427 878 8,303 5,418 -586 32.07%
-
Tax Rate - 37.60% 33.11% 65.41% 25.92% 23.16% 38.18% -
Total Cost 25,221 23,204 25,120 55,948 63,317 38,302 26,526 -0.83%
-
Net Worth 95,088 97,623 98,891 100,159 98,891 95,088 88,748 1.15%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 3,803 - 5,071 5,071 - - -
Div Payout % - 463.84% - 577.60% 61.08% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 95,088 97,623 98,891 100,159 98,891 95,088 88,748 1.15%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -14.07% 3.39% 14.90% 1.55% 11.59% 12.72% 8.92% -
ROE -3.27% 0.84% 4.48% 0.88% 8.40% 5.70% -0.66% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.44 18.94 23.28 44.82 56.49 34.61 22.97 -4.48%
EPS -2.46 0.65 3.49 0.69 6.55 4.27 -0.46 32.22%
DPS 0.00 3.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 0.75 0.77 0.78 0.79 0.78 0.75 0.70 1.15%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.62 5.02 6.16 11.87 14.96 9.16 6.08 -4.47%
EPS -0.65 0.17 0.92 0.18 1.73 1.13 -0.12 32.50%
DPS 0.00 0.79 0.00 1.06 1.06 0.00 0.00 -
NAPS 0.1986 0.2039 0.2065 0.2091 0.2065 0.1986 0.1853 1.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.00 0.94 1.04 1.09 0.99 0.61 0.49 -
P/RPS 5.73 4.96 4.47 2.43 1.75 1.76 2.13 17.92%
P/EPS -40.73 145.34 29.78 157.40 15.12 14.27 -106.01 -14.73%
EY -2.46 0.69 3.36 0.64 6.62 7.01 -0.94 17.38%
DY 0.00 3.19 0.00 3.67 4.04 0.00 0.00 -
P/NAPS 1.33 1.22 1.33 1.38 1.27 0.81 0.70 11.28%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 30/05/16 28/05/15 29/05/14 28/05/13 31/05/12 -
Price 0.96 1.08 1.03 1.06 0.945 0.745 0.50 -
P/RPS 5.50 5.70 4.42 2.36 1.67 2.15 2.18 16.66%
P/EPS -39.10 166.98 29.50 153.06 14.43 17.43 -108.18 -15.59%
EY -2.56 0.60 3.39 0.65 6.93 5.74 -0.92 18.58%
DY 0.00 2.78 0.00 3.77 4.23 0.00 0.00 -
P/NAPS 1.28 1.40 1.32 1.34 1.21 0.99 0.71 10.31%

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