[XIN] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -18.45%
YoY- 68.16%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 40,800 40,213 39,664 30,222 31,777 27,636 25,967 35.04%
PBT -2,774 1,992 5,846 9,031 8,700 6,705 5,865 -
Tax -1,303 -1,089 -1,033 -997 44 -466 -466 98.10%
NP -4,077 903 4,813 8,034 8,744 6,239 5,399 -
-
NP to SH -2,365 2,170 4,851 7,157 8,776 6,242 5,404 -
-
Tax Rate - 54.67% 17.67% 11.04% -0.51% 6.95% 7.95% -
Total Cost 44,877 39,310 34,851 22,188 23,033 21,397 20,568 67.98%
-
Net Worth 223,834 185,286 207,358 132,028 116,955 78,767 91,696 80.99%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 223,834 185,286 207,358 132,028 116,955 78,767 91,696 80.99%
NOSH 435,027 418,627 328,020 322,020 322,020 278,924 133,284 119.56%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -9.99% 2.25% 12.13% 26.58% 27.52% 22.58% 20.79% -
ROE -1.06% 1.17% 2.34% 5.42% 7.50% 7.92% 5.89% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.66 11.94 12.24 9.39 10.60 12.63 20.39 -39.14%
EPS -0.56 0.64 1.50 2.22 2.93 2.85 4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.64 0.41 0.39 0.36 0.72 -18.42%
Adjusted Per Share Value based on latest NOSH - 322,020
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.94 8.81 8.69 6.62 6.96 6.06 5.69 35.03%
EPS -0.52 0.48 1.06 1.57 1.92 1.37 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4906 0.4061 0.4545 0.2894 0.2563 0.1726 0.201 80.98%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.31 0.23 0.91 0.80 0.66 0.605 0.66 -
P/RPS 3.21 1.93 7.43 8.52 6.23 4.79 3.24 -0.61%
P/EPS -55.36 35.71 60.78 36.00 22.55 21.21 15.55 -
EY -1.81 2.80 1.65 2.78 4.43 4.72 6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 1.42 1.95 1.69 1.68 0.92 -26.41%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 22/11/22 29/08/22 31/05/22 21/02/22 26/11/21 30/08/21 -
Price 0.30 0.275 0.805 0.905 0.65 0.685 0.50 -
P/RPS 3.11 2.30 6.58 9.64 6.13 5.42 2.45 17.18%
P/EPS -53.57 42.69 53.77 40.72 22.21 24.01 11.78 -
EY -1.87 2.34 1.86 2.46 4.50 4.16 8.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 1.26 2.21 1.67 1.90 0.69 -11.92%

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