[XIN] QoQ TTM Result on 31-Mar-2023 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -524.14%
YoY- -306.25%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 37,451 37,158 29,729 22,478 40,800 40,213 39,664 -3.74%
PBT -9,054 -7,831 -9,636 -14,202 -2,774 1,992 5,846 -
Tax -2,436 -1,003 -847 -243 -1,303 -1,089 -1,033 76.89%
NP -11,490 -8,834 -10,483 -14,445 -4,077 903 4,813 -
-
NP to SH -14,054 -10,943 -11,576 -14,761 -2,365 2,170 4,851 -
-
Tax Rate - - - - - 54.67% 17.67% -
Total Cost 48,941 45,992 40,212 36,923 44,877 39,310 34,851 25.32%
-
Net Worth 180,159 191,411 191,411 217,513 223,834 185,286 207,358 -8.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 180,159 191,411 191,411 217,513 223,834 185,286 207,358 -8.92%
NOSH 456,269 435,027 435,027 435,027 435,027 418,627 328,020 24.53%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -30.68% -23.77% -35.26% -64.26% -9.99% 2.25% 12.13% -
ROE -7.80% -5.72% -6.05% -6.79% -1.06% 1.17% 2.34% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.52 8.54 6.83 5.17 9.66 11.94 12.24 -21.40%
EPS -3.20 -2.52 -2.66 -3.39 -0.56 0.64 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.44 0.50 0.53 0.55 0.64 -25.62%
Adjusted Per Share Value based on latest NOSH - 435,027
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 7.82 7.76 6.21 4.69 8.52 8.40 8.28 -3.72%
EPS -2.93 -2.29 -2.42 -3.08 -0.49 0.45 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3762 0.3997 0.3997 0.4542 0.4674 0.3869 0.433 -8.92%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.19 0.18 0.21 0.31 0.31 0.23 0.91 -
P/RPS 2.23 2.11 3.07 6.00 3.21 1.93 7.43 -55.07%
P/EPS -5.94 -7.16 -7.89 -9.14 -55.36 35.71 60.78 -
EY -16.83 -13.97 -12.67 -10.95 -1.81 2.80 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.48 0.62 0.58 0.42 1.42 -52.73%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 19/02/24 22/11/23 25/08/23 31/05/23 23/02/23 22/11/22 29/08/22 -
Price 0.175 0.19 0.195 0.20 0.30 0.275 0.805 -
P/RPS 2.05 2.22 2.85 3.87 3.11 2.30 6.58 -53.94%
P/EPS -5.47 -7.55 -7.33 -5.89 -53.57 42.69 53.77 -
EY -18.28 -13.24 -13.65 -16.97 -1.87 2.34 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.44 0.40 0.57 0.50 1.26 -51.06%

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