[XIN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -26.58%
YoY- -1041.18%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 9,818 5,666 22,110 17,536 11,182 4,673 24,019 -44.89%
PBT -1,865 -878 -2,443 -707 -632 -196 1,307 -
Tax 0 0 -667 -93 0 0 -492 -
NP -1,865 -878 -3,110 -800 -632 -196 815 -
-
NP to SH -1,865 -878 -3,112 -800 -632 -196 814 -
-
Tax Rate - - - - - - 37.64% -
Total Cost 11,683 6,544 25,220 18,336 11,814 4,869 23,204 -36.68%
-
Net Worth 92,552 93,820 95,088 97,623 97,623 97,623 97,623 -3.49%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - 5,071 -
Div Payout % - - - - - - 623.02% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 92,552 93,820 95,088 97,623 97,623 97,623 97,623 -3.49%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -19.00% -15.50% -14.07% -4.56% -5.65% -4.19% 3.39% -
ROE -2.02% -0.94% -3.27% -0.82% -0.65% -0.20% 0.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.74 4.47 17.44 13.83 8.82 3.69 18.94 -44.90%
EPS -1.47 -0.69 -2.45 -0.63 -0.50 -0.15 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.73 0.74 0.75 0.77 0.77 0.77 0.77 -3.49%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.05 1.18 4.62 3.66 2.33 0.98 5.02 -44.92%
EPS -0.39 -0.18 -0.65 -0.17 -0.13 -0.04 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
NAPS 0.1933 0.1959 0.1986 0.2039 0.2039 0.2039 0.2039 -3.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.03 1.00 1.00 1.00 1.09 1.10 0.94 -
P/RPS 13.30 22.38 5.73 7.23 12.36 29.84 4.96 92.89%
P/EPS -70.02 -144.40 -40.74 -158.48 -218.66 -711.54 146.41 -
EY -1.43 -0.69 -2.45 -0.63 -0.46 -0.14 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 1.41 1.35 1.33 1.30 1.42 1.43 1.22 10.12%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 27/08/18 28/05/18 26/02/18 30/11/17 23/08/17 31/05/17 -
Price 1.01 1.05 0.96 1.04 1.06 1.09 1.08 -
P/RPS 13.04 23.50 5.50 7.52 12.02 29.57 5.70 73.53%
P/EPS -68.66 -151.62 -39.11 -164.82 -212.64 -705.07 168.21 -
EY -1.46 -0.66 -2.56 -0.61 -0.47 -0.14 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 1.38 1.42 1.28 1.35 1.38 1.42 1.40 -0.95%

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