[XIN] YoY TTM Result on 30-Sep-2016 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -107.25%
YoY- -108.36%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 12,006 20,746 22,715 25,722 51,705 56,827 59,201 -23.34%
PBT 234 -3,678 1,117 1,352 4,702 3,987 11,780 -47.94%
Tax -371 -667 -422 -1,644 -1,405 -691 -3,749 -31.97%
NP -137 -4,345 695 -292 3,297 3,296 8,031 -
-
NP to SH -137 -4,347 696 -277 3,315 3,296 7,865 -
-
Tax Rate 158.55% - 37.78% 121.60% 29.88% 17.33% 31.83% -
Total Cost 12,143 25,091 22,020 26,014 48,408 53,531 51,170 -21.30%
-
Net Worth 92,552 92,552 97,623 100,205 100,159 101,427 101,427 -1.51%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 5,071 5,071 - -
Div Payout % - - - - 152.98% 153.86% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 92,552 92,552 97,623 100,205 100,159 101,427 101,427 -1.51%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.14% -20.94% 3.06% -1.14% 6.38% 5.80% 13.57% -
ROE -0.15% -4.70% 0.71% -0.28% 3.31% 3.25% 7.75% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.47 16.36 17.92 20.28 40.78 44.82 46.69 -23.33%
EPS -0.11 -3.43 0.55 -0.22 2.61 2.60 6.20 -
DPS 0.00 0.00 0.00 0.00 4.00 4.00 0.00 -
NAPS 0.73 0.73 0.77 0.79 0.79 0.80 0.80 -1.51%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.51 4.33 4.74 5.37 10.80 11.87 12.36 -23.32%
EPS -0.03 -0.91 0.15 -0.06 0.69 0.69 1.64 -
DPS 0.00 0.00 0.00 0.00 1.06 1.06 0.00 -
NAPS 0.1933 0.1933 0.2039 0.2092 0.2091 0.2118 0.2118 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.17 1.03 1.09 1.06 1.01 1.08 0.91 -
P/RPS 12.36 6.29 6.08 5.23 2.48 2.41 1.95 36.02%
P/EPS -1,082.75 -30.04 198.56 -485.39 38.63 41.54 14.67 -
EY -0.09 -3.33 0.50 -0.21 2.59 2.41 6.82 -
DY 0.00 0.00 0.00 0.00 3.96 3.70 0.00 -
P/NAPS 1.60 1.41 1.42 1.34 1.28 1.35 1.14 5.80%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 30/11/17 22/11/16 25/11/15 01/12/14 26/11/13 -
Price 1.07 1.01 1.06 1.07 1.02 1.07 0.76 -
P/RPS 11.30 6.17 5.92 5.28 2.50 2.39 1.63 38.06%
P/EPS -990.21 -29.46 193.09 -489.97 39.01 41.16 12.25 -
EY -0.10 -3.39 0.52 -0.20 2.56 2.43 8.16 -
DY 0.00 0.00 0.00 0.00 3.92 3.74 0.00 -
P/NAPS 1.47 1.38 1.38 1.35 1.29 1.34 0.95 7.54%

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