[XIN] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -108.0%
YoY- -137.55%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 5,572 6,914 4,197 9,039 9,681 6,601 23,037 -61.07%
PBT -685 242 552 1,243 3,681 1,099 -1,653 -44.32%
Tax -40 -29 -43 -1,532 -326 -276 53 -
NP -725 213 509 -289 3,355 823 -1,600 -40.92%
-
NP to SH -723 215 501 -270 3,373 823 -1,600 -41.02%
-
Tax Rate - 11.98% 7.79% 123.25% 8.86% 25.11% - -
Total Cost 6,297 6,701 3,688 9,328 6,326 5,778 24,637 -59.62%
-
Net Worth 100,159 101,427 98,891 100,159 100,159 96,355 100,159 0.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,803 - - - - - 5,071 -17.41%
Div Payout % 0.00% - - - - - 0.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 100,159 101,427 98,891 100,159 100,159 96,355 100,159 0.00%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -13.01% 3.08% 12.13% -3.20% 34.66% 12.47% -6.95% -
ROE -0.72% 0.21% 0.51% -0.27% 3.37% 0.85% -1.60% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.39 5.45 3.31 7.13 7.64 5.21 18.17 -61.10%
EPS -0.57 0.17 0.40 -0.21 2.66 0.65 -1.26 -40.98%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 4.00 -17.40%
NAPS 0.79 0.80 0.78 0.79 0.79 0.76 0.79 0.00%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.16 1.44 0.88 1.89 2.02 1.38 4.81 -61.15%
EPS -0.15 0.04 0.10 -0.06 0.70 0.17 -0.33 -40.79%
DPS 0.79 0.00 0.00 0.00 0.00 0.00 1.06 -17.75%
NAPS 0.2091 0.2118 0.2065 0.2091 0.2091 0.2012 0.2091 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.06 1.05 1.04 1.09 1.01 1.16 1.09 -
P/RPS 24.12 19.25 31.42 15.29 13.23 22.28 6.00 152.18%
P/EPS -185.88 619.18 263.18 -511.83 37.96 178.70 -86.37 66.45%
EY -0.54 0.16 0.38 -0.20 2.63 0.56 -1.16 -39.85%
DY 2.83 0.00 0.00 0.00 0.00 0.00 3.67 -15.86%
P/NAPS 1.34 1.31 1.33 1.38 1.28 1.53 1.38 -1.93%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 30/05/16 29/02/16 25/11/15 19/08/15 28/05/15 -
Price 1.07 1.06 1.03 1.14 1.02 1.03 1.06 -
P/RPS 24.35 19.44 31.11 15.99 13.36 19.78 5.83 158.67%
P/EPS -187.63 625.07 260.65 -535.31 38.34 158.67 -83.99 70.63%
EY -0.53 0.16 0.38 -0.19 2.61 0.63 -1.19 -41.59%
DY 2.80 0.00 0.00 0.00 0.00 0.00 3.77 -17.94%
P/NAPS 1.35 1.32 1.32 1.44 1.29 1.36 1.34 0.49%

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