[XIN] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -44.94%
YoY- 159.39%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 32,990 67,046 37,686 17,704 8,278 11,704 19,636 9.02%
PBT 552 144 -12,598 1,482 -2,494 -1,516 -3,730 -
Tax -766 -1,704 -184 0 0 -330 0 -
NP -214 -1,560 -12,782 1,482 -2,494 -1,846 -3,730 -37.86%
-
NP to SH 48 -860 -8,496 1,480 -2,492 -1,846 -3,730 -
-
Tax Rate 138.77% 1,183.33% - 0.00% - - - -
Total Cost 33,204 68,606 50,468 16,222 10,772 13,550 23,366 6.02%
-
Net Worth 198,076 191,411 185,286 78,767 84,945 92,552 92,552 13.50%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 198,076 191,411 185,286 78,767 84,945 92,552 92,552 13.50%
NOSH 478,895 435,027 418,627 278,924 126,784 126,784 126,784 24.76%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -0.65% -2.33% -33.92% 8.37% -30.13% -15.77% -19.00% -
ROE 0.02% -0.45% -4.59% 1.88% -2.93% -1.99% -4.03% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 7.16 15.41 11.19 8.09 6.53 9.23 15.49 -12.05%
EPS 0.02 -0.20 -2.52 0.86 -1.96 -1.46 -2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.55 0.36 0.67 0.73 0.73 -8.43%
Adjusted Per Share Value based on latest NOSH - 278,924
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.89 14.00 7.87 3.70 1.73 2.44 4.10 9.02%
EPS 0.01 -0.18 -1.77 0.31 -0.52 -0.39 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4136 0.3997 0.3869 0.1645 0.1774 0.1933 0.1933 13.50%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.205 0.18 0.23 0.605 0.98 1.17 1.03 -
P/RPS 2.86 1.17 2.06 7.48 15.01 12.67 6.65 -13.10%
P/EPS 1,967.33 -91.05 -9.12 89.44 -49.86 -80.36 -35.01 -
EY 0.05 -1.10 -10.96 1.12 -2.01 -1.24 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.42 1.68 1.46 1.60 1.41 -16.42%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 22/11/23 22/11/22 26/11/21 17/11/20 28/11/19 30/11/18 -
Price 0.205 0.19 0.275 0.685 0.93 1.07 1.01 -
P/RPS 2.86 1.23 2.46 8.47 14.24 11.59 6.52 -12.82%
P/EPS 1,967.33 -96.11 -10.90 101.27 -47.32 -73.49 -34.33 -
EY 0.05 -1.04 -9.17 0.99 -2.11 -1.36 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.50 1.90 1.39 1.47 1.38 -16.12%

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