[XIN] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -61.22%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 8,278 11,704 19,636 22,364 24,970 32,564 42,806 -23.93%
PBT -2,494 -1,516 -3,730 -1,264 -886 9,560 5,234 -
Tax 0 -330 0 0 -138 -1,204 -1,716 -
NP -2,494 -1,846 -3,730 -1,264 -1,024 8,356 3,518 -
-
NP to SH -2,492 -1,846 -3,730 -1,264 -1,020 8,392 3,518 -
-
Tax Rate - - - - - 12.59% 32.79% -
Total Cost 10,772 13,550 23,366 23,628 25,994 24,208 39,288 -19.38%
-
Net Worth 84,945 92,552 92,552 97,623 100,159 100,159 101,427 -2.90%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 7,607 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 84,945 92,552 92,552 97,623 100,159 100,159 101,427 -2.90%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -30.13% -15.77% -19.00% -5.65% -4.10% 25.66% 8.22% -
ROE -2.93% -1.99% -4.03% -1.29% -1.02% 8.38% 3.47% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.53 9.23 15.49 17.64 19.69 25.68 33.76 -23.93%
EPS -1.96 -1.46 -2.94 -1.00 -0.80 6.62 2.78 -
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.67 0.73 0.73 0.77 0.79 0.79 0.80 -2.90%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.73 2.44 4.10 4.67 5.21 6.80 8.94 -23.92%
EPS -0.52 -0.39 -0.78 -0.26 -0.21 1.75 0.73 -
DPS 0.00 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 0.1774 0.1933 0.1933 0.2039 0.2091 0.2091 0.2118 -2.90%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.98 1.17 1.03 1.09 1.06 1.01 1.08 -
P/RPS 15.01 12.67 6.65 6.18 5.38 3.93 3.20 29.35%
P/EPS -49.86 -80.36 -35.01 -109.33 -131.76 15.26 38.92 -
EY -2.01 -1.24 -2.86 -0.91 -0.76 6.55 2.57 -
DY 0.00 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 1.46 1.60 1.41 1.42 1.34 1.28 1.35 1.31%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 17/11/20 28/11/19 30/11/18 30/11/17 22/11/16 25/11/15 01/12/14 -
Price 0.93 1.07 1.01 1.06 1.07 1.02 1.07 -
P/RPS 14.24 11.59 6.52 6.01 5.43 3.97 3.17 28.42%
P/EPS -47.32 -73.49 -34.33 -106.32 -133.00 15.41 38.56 -
EY -2.11 -1.36 -2.91 -0.94 -0.75 6.49 2.59 -
DY 0.00 0.00 0.00 0.00 5.61 0.00 0.00 -
P/NAPS 1.39 1.47 1.38 1.38 1.35 1.29 1.34 0.61%

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