[XIN] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 285.56%
YoY- 131.31%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,520 5,572 6,914 4,197 9,039 9,681 6,601 -22.22%
PBT 1,134 -685 242 552 1,243 3,681 1,099 2.10%
Tax -540 -40 -29 -43 -1,532 -326 -276 56.11%
NP 594 -725 213 509 -289 3,355 823 -19.45%
-
NP to SH 596 -723 215 501 -270 3,373 823 -19.27%
-
Tax Rate 47.62% - 11.98% 7.79% 123.25% 8.86% 25.11% -
Total Cost 3,926 6,297 6,701 3,688 9,328 6,326 5,778 -22.62%
-
Net Worth 97,623 100,159 101,427 98,891 100,159 100,159 96,355 0.87%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 3,803 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 97,623 100,159 101,427 98,891 100,159 100,159 96,355 0.87%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.14% -13.01% 3.08% 12.13% -3.20% 34.66% 12.47% -
ROE 0.61% -0.72% 0.21% 0.51% -0.27% 3.37% 0.85% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.57 4.39 5.45 3.31 7.13 7.64 5.21 -22.18%
EPS 0.47 -0.57 0.17 0.40 -0.21 2.66 0.65 -19.36%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.80 0.78 0.79 0.79 0.76 0.87%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.94 1.16 1.44 0.88 1.89 2.02 1.38 -22.49%
EPS 0.12 -0.15 0.04 0.10 -0.06 0.70 0.17 -20.63%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2091 0.2118 0.2065 0.2091 0.2091 0.2012 0.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.03 1.06 1.05 1.04 1.09 1.01 1.16 -
P/RPS 28.89 24.12 19.25 31.42 15.29 13.23 22.28 18.81%
P/EPS 219.11 -185.88 619.18 263.18 -511.83 37.96 178.70 14.48%
EY 0.46 -0.54 0.16 0.38 -0.20 2.63 0.56 -12.23%
DY 0.00 2.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.34 1.31 1.33 1.38 1.28 1.53 -8.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 22/08/16 30/05/16 29/02/16 25/11/15 19/08/15 -
Price 0.97 1.07 1.06 1.03 1.14 1.02 1.03 -
P/RPS 27.21 24.35 19.44 31.11 15.99 13.36 19.78 23.57%
P/EPS 206.34 -187.63 625.07 260.65 -535.31 38.34 158.67 19.04%
EY 0.48 -0.53 0.16 0.38 -0.19 2.61 0.63 -16.51%
DY 0.00 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.35 1.32 1.32 1.44 1.29 1.36 -4.94%

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