[XIN] QoQ TTM 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- -28.43%
YoY- -494.25%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 53,859 64,289 70,887 37,451 37,158 29,729 22,478 78.77%
PBT -5,528 -6,168 -5,731 -9,054 -7,831 -9,636 -14,202 -46.59%
Tax -4,974 -5,303 -5,443 -2,436 -1,003 -847 -243 644.18%
NP -10,502 -11,471 -11,174 -11,490 -8,834 -10,483 -14,445 -19.09%
-
NP to SH -9,402 -10,230 -9,855 -14,054 -10,943 -11,576 -14,761 -25.90%
-
Tax Rate - - - - - - - -
Total Cost 64,361 75,760 82,061 48,941 45,992 40,212 36,923 44.69%
-
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 -19.50% -17.84% -15.76% -30.68% -23.77% -35.26% -64.26% -
ROE -4.75% -5.10% -5.14% -7.80% -5.72% -6.05% -6.79% -
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 11.69 14.09 15.54 8.52 8.54 6.83 5.17 72.01%
EPS -2.04 -2.24 -2.16 -3.20 -2.52 -2.66 -3.39 -28.65%
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 11.25 13.42 14.80 7.82 7.76 6.21 4.69 78.90%
EPS -1.96 -2.14 -2.06 -2.93 -2.29 -2.42 -3.08 -25.95%
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 1.75 1.31 1.13 2.23 2.11 3.07 6.00 -55.92%
P/EPS -10.04 -8.25 -8.10 -5.94 -7.16 -7.89 -9.14 6.44%
EY -9.96 -12.12 -12.34 -16.83 -13.97 -12.67 -10.95 -6.10%
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 1.75 1.42 1.16 2.05 2.22 2.85 3.87 -41.00%
P/EPS -10.04 -8.92 -8.33 -5.47 -7.55 -7.33 -5.89 42.55%
EY -9.96 -11.21 -12.00 -18.28 -13.24 -13.65 -16.97 -29.83%
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