[XIN] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -55.27%
YoY- -65.24%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 29,729 22,478 40,800 40,213 39,664 30,222 31,777 -4.35%
PBT -9,636 -14,202 -2,774 1,992 5,846 9,031 8,700 -
Tax -847 -243 -1,303 -1,089 -1,033 -997 44 -
NP -10,483 -14,445 -4,077 903 4,813 8,034 8,744 -
-
NP to SH -11,576 -14,761 -2,365 2,170 4,851 7,157 8,776 -
-
Tax Rate - - - 54.67% 17.67% 11.04% -0.51% -
Total Cost 40,212 36,923 44,877 39,310 34,851 22,188 23,033 45.13%
-
Net Worth 191,411 217,513 223,834 185,286 207,358 132,028 116,955 39.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 191,411 217,513 223,834 185,286 207,358 132,028 116,955 39.00%
NOSH 435,027 435,027 435,027 418,627 328,020 322,020 322,020 22.27%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -35.26% -64.26% -9.99% 2.25% 12.13% 26.58% 27.52% -
ROE -6.05% -6.79% -1.06% 1.17% 2.34% 5.42% 7.50% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.83 5.17 9.66 11.94 12.24 9.39 10.60 -25.45%
EPS -2.66 -3.39 -0.56 0.64 1.50 2.22 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.53 0.55 0.64 0.41 0.39 8.39%
Adjusted Per Share Value based on latest NOSH - 418,627
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.21 4.69 8.52 8.40 8.28 6.31 6.64 -4.37%
EPS -2.42 -3.08 -0.49 0.45 1.01 1.49 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3997 0.4542 0.4674 0.3869 0.433 0.2757 0.2442 39.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.21 0.31 0.31 0.23 0.91 0.80 0.66 -
P/RPS 3.07 6.00 3.21 1.93 7.43 8.52 6.23 -37.69%
P/EPS -7.89 -9.14 -55.36 35.71 60.78 36.00 22.55 -
EY -12.67 -10.95 -1.81 2.80 1.65 2.78 4.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.58 0.42 1.42 1.95 1.69 -56.89%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 31/05/23 23/02/23 22/11/22 29/08/22 31/05/22 21/02/22 -
Price 0.195 0.20 0.30 0.275 0.805 0.905 0.65 -
P/RPS 2.85 3.87 3.11 2.30 6.58 9.64 6.13 -40.06%
P/EPS -7.33 -5.89 -53.57 42.69 53.77 40.72 22.21 -
EY -13.65 -16.97 -1.87 2.34 1.86 2.46 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.57 0.50 1.26 2.21 1.67 -59.00%

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