[XIN] YoY TTM 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- 89.78%
YoY- 96.85%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 40,213 27,636 11,639 12,006 20,746 22,715 25,722 7.72%
PBT 1,992 6,705 -6,713 234 -3,678 1,117 1,352 6.66%
Tax -1,089 -466 -414 -371 -667 -422 -1,644 -6.63%
NP 903 6,239 -7,127 -137 -4,345 695 -292 -
-
NP to SH 2,170 6,242 -7,127 -137 -4,347 696 -277 -
-
Tax Rate 54.67% 6.95% - 158.55% - 37.78% 121.60% -
Total Cost 39,310 21,397 18,766 12,143 25,091 22,020 26,014 7.11%
-
Net Worth 185,286 78,767 84,945 92,552 92,552 97,623 100,205 10.78%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 97,623 100,205 10.78%
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 2.25% 22.58% -61.23% -1.14% -20.94% 3.06% -1.14% -
ROE 1.17% 7.92% -8.39% -0.15% -4.70% 0.71% -0.28% -
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 11.94 12.63 9.18 9.47 16.36 17.92 20.28 -8.44%
EPS 0.64 2.85 -5.62 -0.11 -3.43 0.55 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 8.40 5.77 2.43 2.51 4.33 4.74 5.37 7.73%
EPS 0.45 1.30 -1.49 -0.03 -0.91 0.15 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3869 0.1645 0.1774 0.1933 0.1933 0.2039 0.2092 10.78%
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 1.93 4.79 10.68 12.36 6.29 6.08 5.23 -15.30%
P/EPS 35.71 21.21 -17.43 -1,082.75 -30.04 198.56 -485.39 -
EY 2.80 4.72 -5.74 -0.09 -3.33 0.50 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.30 5.42 10.13 11.30 6.17 5.92 5.28 -12.92%
P/EPS 42.69 24.01 -16.54 -990.21 -29.46 193.09 -489.97 -
EY 2.34 4.16 -6.04 -0.10 -3.39 0.52 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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