[XIN] YoY Annualized Quarter Result on 30-Jun-2024 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
19-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 147.73%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 57,996 84,388 55,384 17,616 5,440 9,196 22,664 16.93%
PBT 6,464 8,212 -10,052 2,688 -1,904 -3,960 -3,512 -
Tax -2,000 -2,560 -144 0 0 -592 0 -
NP 4,464 5,652 -10,196 2,688 -1,904 -4,552 -3,512 -
-
NP to SH 4,704 6,204 -6,536 2,688 -1,904 -4,552 -3,512 -
-
Tax Rate 30.94% 31.17% - 0.00% - - - -
Total Cost 53,532 78,736 65,580 14,928 7,344 13,748 26,176 12.65%
-
Net Worth 200,758 191,411 207,358 91,696 84,945 91,284 93,820 13.50%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 200,758 191,411 207,358 91,696 84,945 91,284 93,820 13.50%
NOSH 456,269 435,027 328,020 133,284 126,784 126,784 126,784 23.76%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.70% 6.70% -18.41% 15.26% -35.00% -49.50% -15.50% -
ROE 2.34% 3.24% -3.15% 2.93% -2.24% -4.99% -3.74% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.71 19.40 17.09 13.83 4.29 7.25 17.88 -5.52%
EPS 1.04 1.44 -2.00 2.12 -1.52 -3.60 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.64 0.72 0.67 0.72 0.74 -8.29%
Adjusted Per Share Value based on latest NOSH - 456,269
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.71 18.50 12.14 3.86 1.19 2.02 4.97 16.92%
EPS 1.04 1.36 -1.43 0.59 -0.42 -1.00 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.4195 0.4545 0.201 0.1862 0.2001 0.2056 13.50%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.185 0.21 0.91 0.66 0.86 1.15 1.00 -
P/RPS 1.46 1.08 5.32 4.77 20.04 15.85 5.59 -20.03%
P/EPS 17.94 14.73 -45.11 31.27 -57.27 -32.03 -36.10 -
EY 5.57 6.79 -2.22 3.20 -1.75 -3.12 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 1.42 0.92 1.28 1.60 1.35 -17.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 25/08/23 29/08/22 30/08/21 21/08/20 22/08/19 27/08/18 -
Price 0.20 0.195 0.805 0.50 0.79 1.12 1.05 -
P/RPS 1.57 1.01 4.71 3.61 18.41 15.44 5.87 -19.71%
P/EPS 19.40 13.67 -39.90 23.69 -52.60 -31.19 -37.91 -
EY 5.15 7.31 -2.51 4.22 -1.90 -3.21 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 1.26 0.69 1.18 1.56 1.42 -17.41%

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