[XIN] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 59.45%
YoY- 50.51%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 37,686 17,704 8,278 11,704 19,636 22,364 24,970 7.09%
PBT -12,598 1,482 -2,494 -1,516 -3,730 -1,264 -886 55.61%
Tax -184 0 0 -330 0 0 -138 4.90%
NP -12,782 1,482 -2,494 -1,846 -3,730 -1,264 -1,024 52.27%
-
NP to SH -8,496 1,480 -2,492 -1,846 -3,730 -1,264 -1,020 42.35%
-
Tax Rate - 0.00% - - - - - -
Total Cost 50,468 16,222 10,772 13,550 23,366 23,628 25,994 11.68%
-
Net Worth 185,286 78,767 84,945 92,552 92,552 97,623 100,159 10.79%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - 7,607 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 185,286 78,767 84,945 92,552 92,552 97,623 100,159 10.79%
NOSH 418,627 278,924 126,784 126,784 126,784 126,784 126,784 22.01%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -33.92% 8.37% -30.13% -15.77% -19.00% -5.65% -4.10% -
ROE -4.59% 1.88% -2.93% -1.99% -4.03% -1.29% -1.02% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.19 8.09 6.53 9.23 15.49 17.64 19.69 -8.98%
EPS -2.52 0.86 -1.96 -1.46 -2.94 -1.00 -0.80 21.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.55 0.36 0.67 0.73 0.73 0.77 0.79 -5.85%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 8.26 3.88 1.81 2.57 4.30 4.90 5.47 7.10%
EPS -1.86 0.32 -0.55 -0.40 -0.82 -0.28 -0.22 42.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
NAPS 0.4061 0.1726 0.1862 0.2028 0.2028 0.214 0.2195 10.79%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.23 0.605 0.98 1.17 1.03 1.09 1.06 -
P/RPS 2.06 7.48 15.01 12.67 6.65 6.18 5.38 -14.77%
P/EPS -9.12 89.44 -49.86 -80.36 -35.01 -109.33 -131.76 -35.91%
EY -10.96 1.12 -2.01 -1.24 -2.86 -0.91 -0.76 55.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.66 -
P/NAPS 0.42 1.68 1.46 1.60 1.41 1.42 1.34 -17.57%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 26/11/21 17/11/20 28/11/19 30/11/18 30/11/17 22/11/16 -
Price 0.275 0.685 0.93 1.07 1.01 1.06 1.07 -
P/RPS 2.46 8.47 14.24 11.59 6.52 6.01 5.43 -12.35%
P/EPS -10.90 101.27 -47.32 -73.49 -34.33 -106.32 -133.00 -34.08%
EY -9.17 0.99 -2.11 -1.36 -2.91 -0.94 -0.75 51.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.61 -
P/NAPS 0.50 1.90 1.39 1.47 1.38 1.38 1.35 -15.25%

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