[XIN] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
19-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -1546.74%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 16,495 14,499 70,582 40,929 33,523 21,097 22,477 -18.59%
PBT 276 1,616 -433 -4,943 72 2,053 -14,202 -
Tax -383 -500 -10,742 -2,508 -852 -640 -242 35.69%
NP -107 1,116 -11,175 -7,451 -780 1,413 -14,444 -96.16%
-
NP to SH 24 1,176 -9,855 -7,081 -430 1,551 -19,682 -
-
Tax Rate 138.77% 30.94% - - 1,183.33% 31.17% - -
Total Cost 16,602 13,383 81,757 48,380 34,303 19,684 36,921 -41.22%
-
Net Worth 198,076 200,758 191,632 180,159 191,411 191,411 217,513 -6.03%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 198,076 200,758 191,632 180,159 191,411 191,411 217,513 -6.03%
NOSH 478,895 456,269 456,269 456,269 435,027 435,027 435,027 6.59%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -0.65% 7.70% -15.83% -18.20% -2.33% 6.70% -64.26% -
ROE 0.01% 0.59% -5.14% -3.93% -0.22% 0.81% -9.05% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.58 3.18 15.47 9.31 7.71 4.85 5.17 -21.67%
EPS 0.01 0.26 -2.16 -1.61 -0.10 0.36 -4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.42 0.41 0.44 0.44 0.50 -9.54%
Adjusted Per Share Value based on latest NOSH - 456,269
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.44 3.03 14.74 8.55 7.00 4.41 4.69 -18.62%
EPS 0.01 0.25 -2.06 -1.48 -0.09 0.32 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4136 0.4192 0.4002 0.3762 0.3997 0.3997 0.4542 -6.03%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.205 0.185 0.175 0.19 0.18 0.21 0.31 -
P/RPS 5.72 5.82 1.13 2.04 2.34 4.33 6.00 -3.12%
P/EPS 3,934.67 71.78 -8.10 -11.79 -182.10 58.90 -6.85 -
EY 0.03 1.39 -12.34 -8.48 -0.55 1.70 -14.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.42 0.46 0.41 0.48 0.62 -15.64%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 19/08/24 30/05/24 19/02/24 22/11/23 25/08/23 31/05/23 -
Price 0.205 0.20 0.18 0.175 0.19 0.195 0.20 -
P/RPS 5.72 6.29 1.16 1.88 2.47 4.02 3.87 29.66%
P/EPS 3,934.67 77.60 -8.33 -10.86 -192.22 54.69 -4.42 -
EY 0.03 1.29 -12.00 -9.21 -0.52 1.83 -22.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.43 0.43 0.43 0.44 0.40 12.88%

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