[XIN] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 9.73%
YoY- -358.36%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 22,923 9,333 11,639 12,413 13,352 13,297 12,006 53.84%
PBT 4,717 -7,625 -6,713 -5,710 -6,224 -2,987 234 639.33%
Tax -466 -422 -414 -431 -579 -787 -371 16.39%
NP 4,251 -8,047 -7,127 -6,141 -6,803 -3,774 -137 -
-
NP to SH 4,256 -8,045 -7,127 -6,142 -6,804 -3,775 -137 -
-
Tax Rate 9.88% - - - - - 158.55% -
Total Cost 18,672 17,380 18,766 18,554 20,155 17,071 12,143 33.18%
-
Net Worth 90,016 83,677 84,945 84,945 86,213 91,284 92,552 -1.83%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 90,016 83,677 84,945 84,945 86,213 91,284 92,552 -1.83%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 18.54% -86.22% -61.23% -49.47% -50.95% -28.38% -1.14% -
ROE 4.73% -9.61% -8.39% -7.23% -7.89% -4.14% -0.15% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 18.08 7.36 9.18 9.79 10.53 10.49 9.47 53.83%
EPS 3.36 -6.35 -5.62 -4.84 -5.37 -2.98 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.66 0.67 0.67 0.68 0.72 0.73 -1.83%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.02 2.05 2.55 2.72 2.93 2.91 2.63 53.81%
EPS 0.93 -1.76 -1.56 -1.35 -1.49 -0.83 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1973 0.1834 0.1862 0.1862 0.189 0.2001 0.2028 -1.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.00 0.95 0.98 0.86 0.80 1.07 1.17 -
P/RPS 0.00 12.91 10.68 8.78 7.60 10.20 12.36 -
P/EPS 0.00 -14.97 -17.43 -17.75 -14.91 -35.94 -1,082.75 -
EY 0.00 -6.68 -5.74 -5.63 -6.71 -2.78 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.44 1.46 1.28 1.18 1.49 1.60 -
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 23/02/21 17/11/20 21/08/20 30/06/20 19/02/20 28/11/19 -
Price 1.04 1.15 0.93 0.79 0.86 1.00 1.07 -
P/RPS 5.75 15.62 10.13 8.07 8.17 9.53 11.30 -36.23%
P/EPS 30.98 -18.12 -16.54 -16.31 -16.03 -33.59 -990.21 -
EY 3.23 -5.52 -6.04 -6.13 -6.24 -2.98 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.74 1.39 1.18 1.26 1.39 1.47 -0.45%

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