[XIN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -123.44%
YoY- -80.54%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 8,852 4,404 22,922 6,523 4,139 1,360 13,352 -23.94%
PBT 741 672 4,717 -2,267 -1,247 -476 -6,225 -
Tax 0 0 -466 -519 0 0 -579 -
NP 741 672 4,251 -2,786 -1,247 -476 -6,804 -
-
NP to SH 740 672 4,254 -2,784 -1,246 -476 -6,804 -
-
Tax Rate 0.00% 0.00% 9.88% - - - - -
Total Cost 8,111 3,732 18,671 9,309 5,386 1,836 20,156 -45.46%
-
Net Worth 78,767 91,696 90,016 83,677 84,945 84,945 86,213 -5.83%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 78,767 91,696 90,016 83,677 84,945 84,945 86,213 -5.83%
NOSH 278,924 133,284 126,784 126,784 126,784 126,784 126,784 69.07%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.37% 15.26% 18.55% -42.71% -30.13% -35.00% -50.96% -
ROE 0.94% 0.73% 4.73% -3.33% -1.47% -0.56% -7.89% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.05 3.46 18.08 5.14 3.26 1.07 10.53 -47.08%
EPS 0.43 0.53 3.36 -2.20 -0.98 -0.38 -5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.72 0.71 0.66 0.67 0.67 0.68 -34.53%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.85 0.92 4.79 1.36 0.86 0.28 2.79 -23.94%
EPS 0.15 0.14 0.89 -0.58 -0.26 -0.10 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1915 0.188 0.1747 0.1774 0.1774 0.18 -5.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.605 0.66 0.00 0.95 0.98 0.86 0.80 -
P/RPS 14.95 19.09 0.00 18.46 30.02 80.17 7.60 56.93%
P/EPS 178.88 125.08 0.00 -43.26 -99.72 -229.06 -14.91 -
EY 0.56 0.80 0.00 -2.31 -1.00 -0.44 -6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.92 0.00 1.44 1.46 1.28 1.18 26.52%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/08/21 27/05/21 23/02/21 17/11/20 21/08/20 30/06/20 -
Price 0.685 0.50 1.04 1.15 0.93 0.79 0.86 -
P/RPS 16.93 14.46 5.75 22.35 28.49 73.65 8.17 62.46%
P/EPS 202.54 94.76 31.00 -52.37 -94.63 -210.42 -16.03 -
EY 0.49 1.06 3.23 -1.91 -1.06 -0.48 -6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.69 1.46 1.74 1.39 1.18 1.26 31.46%

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