[XIN] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -124.08%
YoY- -191.16%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 22,110 17,536 11,182 4,673 24,019 17,006 12,485 46.42%
PBT -2,443 -707 -632 -196 1,307 692 -443 212.46%
Tax -667 -93 0 0 -492 -609 -69 354.41%
NP -3,110 -800 -632 -196 815 83 -512 233.27%
-
NP to SH -3,112 -800 -632 -196 814 85 -510 234.29%
-
Tax Rate - - - - 37.64% 88.01% - -
Total Cost 25,220 18,336 11,814 4,869 23,204 16,923 12,997 55.63%
-
Net Worth 95,088 97,623 97,623 97,623 97,623 97,623 100,159 -3.40%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - 5,071 5,071 3,803 -
Div Payout % - - - - 623.02% 5,966.31% 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 95,088 97,623 97,623 97,623 97,623 97,623 100,159 -3.40%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -14.07% -4.56% -5.65% -4.19% 3.39% 0.49% -4.10% -
ROE -3.27% -0.82% -0.65% -0.20% 0.83% 0.09% -0.51% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.44 13.83 8.82 3.69 18.94 13.41 9.85 46.40%
EPS -2.45 -0.63 -0.50 -0.15 0.64 0.07 -0.40 235.13%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 3.00 -
NAPS 0.75 0.77 0.77 0.77 0.77 0.77 0.79 -3.40%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.62 3.66 2.33 0.98 5.02 3.55 2.61 46.38%
EPS -0.65 -0.17 -0.13 -0.04 0.17 0.02 -0.11 227.20%
DPS 0.00 0.00 0.00 0.00 1.06 1.06 0.79 -
NAPS 0.1986 0.2039 0.2039 0.2039 0.2039 0.2039 0.2091 -3.37%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.00 1.00 1.09 1.10 0.94 1.03 1.06 -
P/RPS 5.73 7.23 12.36 29.84 4.96 7.68 10.76 -34.32%
P/EPS -40.74 -158.48 -218.66 -711.54 146.41 1,536.32 -263.51 -71.22%
EY -2.45 -0.63 -0.46 -0.14 0.68 0.07 -0.38 246.80%
DY 0.00 0.00 0.00 0.00 4.26 3.88 2.83 -
P/NAPS 1.33 1.30 1.42 1.43 1.22 1.34 1.34 -0.49%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 30/11/17 23/08/17 31/05/17 21/02/17 22/11/16 -
Price 0.96 1.04 1.06 1.09 1.08 0.97 1.07 -
P/RPS 5.50 7.52 12.02 29.57 5.70 7.23 10.87 -36.52%
P/EPS -39.11 -164.82 -212.64 -705.07 168.21 1,446.83 -266.00 -72.17%
EY -2.56 -0.61 -0.47 -0.14 0.59 0.07 -0.38 257.11%
DY 0.00 0.00 0.00 0.00 3.70 4.12 2.80 -
P/NAPS 1.28 1.35 1.38 1.42 1.40 1.26 1.35 -3.49%

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