[XIN] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 107.88%
YoY- 194.92%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 70,582 40,929 33,523 21,097 22,477 25,956 18,843 140.99%
PBT -433 -4,943 72 2,053 -14,202 -10,089 -6,299 -83.19%
Tax -10,742 -2,508 -852 -640 -242 -315 -92 2281.99%
NP -11,175 -7,451 -780 1,413 -14,444 -10,404 -6,391 45.09%
-
NP to SH -9,855 -7,081 -430 1,551 -19,682 -7,786 -4,248 75.15%
-
Tax Rate - - 1,183.33% 31.17% - - - -
Total Cost 81,757 48,380 34,303 19,684 36,921 36,360 25,234 118.80%
-
Net Worth 191,632 180,159 191,411 191,411 217,513 223,834 185,286 2.26%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 191,632 180,159 191,411 191,411 217,513 223,834 185,286 2.26%
NOSH 456,269 456,269 435,027 435,027 435,027 435,027 418,627 5.90%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -15.83% -18.20% -2.33% 6.70% -64.26% -40.08% -33.92% -
ROE -5.14% -3.93% -0.22% 0.81% -9.05% -3.48% -2.29% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.47 9.31 7.71 4.85 5.17 6.15 5.59 96.99%
EPS -2.16 -1.61 -0.10 0.36 -4.52 -1.84 -1.26 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.44 0.44 0.50 0.53 0.55 -16.44%
Adjusted Per Share Value based on latest NOSH - 435,027
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.74 8.55 7.00 4.41 4.69 5.42 3.93 141.20%
EPS -2.06 -1.48 -0.09 0.32 -4.11 -1.63 -0.89 74.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4002 0.3762 0.3997 0.3997 0.4542 0.4674 0.3869 2.27%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.175 0.19 0.18 0.21 0.31 0.31 0.23 -
P/RPS 1.13 2.04 2.34 4.33 6.00 5.04 4.11 -57.68%
P/EPS -8.10 -11.79 -182.10 58.90 -6.85 -16.82 -18.24 -41.76%
EY -12.34 -8.48 -0.55 1.70 -14.59 -5.95 -5.48 71.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.41 0.48 0.62 0.58 0.42 0.00%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 19/02/24 22/11/23 25/08/23 31/05/23 23/02/23 22/11/22 -
Price 0.18 0.175 0.19 0.195 0.20 0.30 0.275 -
P/RPS 1.16 1.88 2.47 4.02 3.87 4.88 4.92 -61.80%
P/EPS -8.33 -10.86 -192.22 54.69 -4.42 -16.27 -21.81 -47.32%
EY -12.00 -9.21 -0.52 1.83 -22.62 -6.15 -4.59 89.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.43 0.44 0.40 0.57 0.50 -9.55%

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