[XIN] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 152.9%
YoY- 162.55%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 31,777 27,636 25,967 22,923 9,333 11,639 12,413 86.81%
PBT 8,700 6,705 5,865 4,717 -7,625 -6,713 -5,710 -
Tax 44 -466 -466 -466 -422 -414 -431 -
NP 8,744 6,239 5,399 4,251 -8,047 -7,127 -6,141 -
-
NP to SH 8,776 6,242 5,404 4,256 -8,045 -7,127 -6,142 -
-
Tax Rate -0.51% 6.95% 7.95% 9.88% - - - -
Total Cost 23,033 21,397 20,568 18,672 17,380 18,766 18,554 15.46%
-
Net Worth 116,955 78,767 91,696 90,016 83,677 84,945 84,945 23.68%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 116,955 78,767 91,696 90,016 83,677 84,945 84,945 23.68%
NOSH 322,020 278,924 133,284 126,784 126,784 126,784 126,784 85.84%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 27.52% 22.58% 20.79% 18.54% -86.22% -61.23% -49.47% -
ROE 7.50% 7.92% 5.89% 4.73% -9.61% -8.39% -7.23% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.60 12.63 20.39 18.08 7.36 9.18 9.79 5.42%
EPS 2.93 2.85 4.24 3.36 -6.35 -5.62 -4.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.36 0.72 0.71 0.66 0.67 0.67 -30.21%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.64 5.77 5.42 4.79 1.95 2.43 2.59 86.99%
EPS 1.83 1.30 1.13 0.89 -1.68 -1.49 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2442 0.1645 0.1915 0.188 0.1747 0.1774 0.1774 23.67%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.66 0.605 0.66 0.00 0.95 0.98 0.86 -
P/RPS 6.23 4.79 3.24 0.00 12.91 10.68 8.78 -20.39%
P/EPS 22.55 21.21 15.55 0.00 -14.97 -17.43 -17.75 -
EY 4.43 4.72 6.43 0.00 -6.68 -5.74 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.68 0.92 0.00 1.44 1.46 1.28 20.29%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 26/11/21 30/08/21 27/05/21 23/02/21 17/11/20 21/08/20 -
Price 0.65 0.685 0.50 1.04 1.15 0.93 0.79 -
P/RPS 6.13 5.42 2.45 5.75 15.62 10.13 8.07 -16.70%
P/EPS 22.21 24.01 11.78 30.98 -18.12 -16.54 -16.31 -
EY 4.50 4.16 8.49 3.23 -5.52 -6.04 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.90 0.69 1.46 1.74 1.39 1.18 25.97%

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