[XIN] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -44.94%
YoY- 159.39%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 55,384 30,222 20,504 17,704 17,616 22,922 8,697 244.73%
PBT -10,052 9,031 2,288 1,482 2,688 4,717 -3,022 123.32%
Tax -144 -997 -12 0 0 -466 -692 -64.98%
NP -10,196 8,034 2,276 1,482 2,688 4,251 -3,714 96.42%
-
NP to SH -6,536 7,159 2,317 1,480 2,688 4,254 -3,712 45.96%
-
Tax Rate - 11.04% 0.52% 0.00% 0.00% 9.88% - -
Total Cost 65,580 22,188 18,228 16,222 14,928 18,671 12,411 204.29%
-
Net Worth 207,358 132,028 116,955 78,767 91,696 90,016 83,677 83.42%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 207,358 132,028 116,955 78,767 91,696 90,016 83,677 83.42%
NOSH 328,020 322,020 322,020 278,924 133,284 126,784 126,784 88.79%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -18.41% 26.58% 11.10% 8.37% 15.26% 18.55% -42.71% -
ROE -3.15% 5.42% 1.98% 1.88% 2.93% 4.73% -4.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.09 9.39 6.84 8.09 13.83 18.08 6.86 84.07%
EPS -2.00 2.96 1.08 0.86 2.12 3.36 -2.93 -22.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.41 0.39 0.36 0.72 0.71 0.66 -2.03%
Adjusted Per Share Value based on latest NOSH - 278,924
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.56 6.31 4.28 3.70 3.68 4.79 1.82 244.13%
EPS -1.36 1.49 0.48 0.31 0.56 0.89 -0.78 45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.2757 0.2442 0.1645 0.1915 0.188 0.1747 83.45%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.91 0.80 0.66 0.605 0.66 0.00 0.95 -
P/RPS 5.32 8.52 9.65 7.48 4.77 0.00 13.85 -47.25%
P/EPS -45.11 35.99 85.41 89.44 31.27 0.00 -32.45 24.63%
EY -2.22 2.78 1.17 1.12 3.20 0.00 -3.08 -19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.95 1.69 1.68 0.92 0.00 1.44 -0.93%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 21/02/22 26/11/21 30/08/21 27/05/21 23/02/21 -
Price 0.805 0.905 0.65 0.685 0.50 1.04 1.15 -
P/RPS 4.71 9.64 9.51 8.47 3.61 5.75 16.76 -57.19%
P/EPS -39.90 40.71 84.12 101.27 23.69 31.00 -39.28 1.05%
EY -2.51 2.46 1.19 0.99 4.22 3.23 -2.55 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.21 1.67 1.90 0.69 1.46 1.74 -19.40%

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