[XIN] YoY Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -22.19%
YoY- -547.99%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 54,572 34,608 20,504 8,697 14,057 17,625 23,381 15.16%
PBT -6,590 -13,452 2,288 -3,022 -1,153 1,665 -942 38.27%
Tax -3,344 -420 -12 -692 -901 -126 -124 73.12%
NP -9,934 -13,872 2,276 -3,714 -2,054 1,538 -1,066 45.03%
-
NP to SH -9,441 -10,381 2,317 -3,712 -2,056 1,538 -1,066 43.81%
-
Tax Rate - - 0.52% - - 7.57% - -
Total Cost 64,506 48,480 18,228 12,411 16,111 16,086 24,447 17.54%
-
Net Worth 180,159 223,834 116,955 83,677 91,284 96,355 97,623 10.74%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 180,159 223,834 116,955 83,677 91,284 96,355 97,623 10.74%
NOSH 456,269 435,027 322,020 126,784 126,784 126,784 126,784 23.77%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -18.20% -40.08% 11.10% -42.71% -14.62% 8.73% -4.56% -
ROE -5.24% -4.64% 1.98% -4.44% -2.25% 1.60% -1.09% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.42 8.19 6.84 6.86 11.09 13.90 18.44 -6.37%
EPS -2.15 -2.45 1.08 -2.93 -1.63 1.21 -0.84 16.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.53 0.39 0.66 0.72 0.76 0.77 -9.96%
Adjusted Per Share Value based on latest NOSH - 435,027
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.40 7.23 4.28 1.82 2.94 3.68 4.88 15.18%
EPS -1.97 -2.17 0.48 -0.78 -0.43 0.32 -0.22 44.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3762 0.4674 0.2442 0.1747 0.1906 0.2012 0.2039 10.74%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.19 0.31 0.66 0.95 1.07 0.97 1.00 -
P/RPS 1.53 3.78 9.65 13.85 9.65 6.98 5.42 -18.99%
P/EPS -8.84 -12.61 85.41 -32.45 -65.98 79.93 -118.86 -35.13%
EY -11.31 -7.93 1.17 -3.08 -1.52 1.25 -0.84 54.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 1.69 1.44 1.49 1.28 1.30 -15.89%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 19/02/24 23/02/23 21/02/22 23/02/21 19/02/20 21/02/19 26/02/18 -
Price 0.175 0.30 0.65 1.15 1.00 0.995 1.04 -
P/RPS 1.41 3.66 9.51 16.76 9.02 7.16 5.64 -20.62%
P/EPS -8.14 -12.20 84.12 -39.28 -61.67 81.99 -123.61 -36.43%
EY -12.28 -8.19 1.19 -2.55 -1.62 1.22 -0.81 57.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 1.67 1.74 1.39 1.31 1.35 -17.35%

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