[XIN] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -36.81%
YoY- 241.18%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 30,222 20,504 17,704 17,616 22,922 8,697 8,278 137.28%
PBT 9,031 2,288 1,482 2,688 4,717 -3,022 -2,494 -
Tax -997 -12 0 0 -466 -692 0 -
NP 8,034 2,276 1,482 2,688 4,251 -3,714 -2,494 -
-
NP to SH 7,159 2,317 1,480 2,688 4,254 -3,712 -2,492 -
-
Tax Rate 11.04% 0.52% 0.00% 0.00% 9.88% - - -
Total Cost 22,188 18,228 16,222 14,928 18,671 12,411 10,772 61.95%
-
Net Worth 132,028 116,955 78,767 91,696 90,016 83,677 84,945 34.21%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 132,028 116,955 78,767 91,696 90,016 83,677 84,945 34.21%
NOSH 322,020 322,020 278,924 133,284 126,784 126,784 126,784 86.26%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 26.58% 11.10% 8.37% 15.26% 18.55% -42.71% -30.13% -
ROE 5.42% 1.98% 1.88% 2.93% 4.73% -4.44% -2.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.39 6.84 8.09 13.83 18.08 6.86 6.53 27.42%
EPS 2.96 1.08 0.86 2.12 3.36 -2.93 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.39 0.36 0.72 0.71 0.66 0.67 -27.94%
Adjusted Per Share Value based on latest NOSH - 133,284
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.31 4.28 3.70 3.68 4.79 1.82 1.73 137.13%
EPS 1.49 0.48 0.31 0.56 0.89 -0.78 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2757 0.2442 0.1645 0.1915 0.188 0.1747 0.1774 34.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.80 0.66 0.605 0.66 0.00 0.95 0.98 -
P/RPS 8.52 9.65 7.48 4.77 0.00 13.85 15.01 -31.46%
P/EPS 35.99 85.41 89.44 31.27 0.00 -32.45 -49.86 -
EY 2.78 1.17 1.12 3.20 0.00 -3.08 -2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.69 1.68 0.92 0.00 1.44 1.46 21.30%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 21/02/22 26/11/21 30/08/21 27/05/21 23/02/21 17/11/20 -
Price 0.905 0.65 0.685 0.50 1.04 1.15 0.93 -
P/RPS 9.64 9.51 8.47 3.61 5.75 16.76 14.24 -22.92%
P/EPS 40.71 84.12 101.27 23.69 31.00 -39.28 -47.32 -
EY 2.46 1.19 0.99 4.22 3.23 -2.55 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.67 1.90 0.69 1.46 1.74 1.39 36.26%

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