[XIN] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -30.88%
YoY- -34.99%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 17,616 22,922 8,697 8,278 5,440 13,352 14,057 16.25%
PBT 2,688 4,717 -3,022 -2,494 -1,904 -6,225 -1,153 -
Tax 0 -466 -692 0 0 -579 -901 -
NP 2,688 4,251 -3,714 -2,494 -1,904 -6,804 -2,054 -
-
NP to SH 2,688 4,254 -3,712 -2,492 -1,904 -6,804 -2,056 -
-
Tax Rate 0.00% 9.88% - - - - - -
Total Cost 14,928 18,671 12,411 10,772 7,344 20,156 16,111 -4.96%
-
Net Worth 91,696 90,016 83,677 84,945 84,945 86,213 91,284 0.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 91,696 90,016 83,677 84,945 84,945 86,213 91,284 0.30%
NOSH 133,284 126,784 126,784 126,784 126,784 126,784 126,784 3.39%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.26% 18.55% -42.71% -30.13% -35.00% -50.96% -14.62% -
ROE 2.93% 4.73% -4.44% -2.93% -2.24% -7.89% -2.25% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.83 18.08 6.86 6.53 4.29 10.53 11.09 15.87%
EPS 2.12 3.36 -2.93 -1.96 -1.52 -5.37 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.66 0.67 0.67 0.68 0.72 0.00%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.68 4.79 1.82 1.73 1.14 2.79 2.94 16.16%
EPS 0.56 0.89 -0.78 -0.52 -0.40 -1.42 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.188 0.1747 0.1774 0.1774 0.18 0.1906 0.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.66 0.00 0.95 0.98 0.86 0.80 1.07 -
P/RPS 4.77 0.00 13.85 15.01 20.04 7.60 9.65 -37.51%
P/EPS 31.27 0.00 -32.45 -49.86 -57.27 -14.91 -65.98 -
EY 3.20 0.00 -3.08 -2.01 -1.75 -6.71 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.00 1.44 1.46 1.28 1.18 1.49 -27.51%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 27/05/21 23/02/21 17/11/20 21/08/20 30/06/20 19/02/20 -
Price 0.50 1.04 1.15 0.93 0.79 0.86 1.00 -
P/RPS 3.61 5.75 16.76 14.24 18.41 8.17 9.02 -45.72%
P/EPS 23.69 31.00 -39.28 -47.32 -52.60 -16.03 -61.67 -
EY 4.22 3.23 -2.55 -2.11 -1.90 -6.24 -1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.46 1.74 1.39 1.18 1.26 1.39 -37.33%

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