[XIN] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -29.83%
YoY- 1120.18%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 17,792 24,549 21,203 48,358 50,495 64,793 40,245 -12.71%
PBT -490 -92 1,243 4,370 42 13,945 9,438 -
Tax -669 25 -652 -2,081 -270 -3,813 -2,428 -19.32%
NP -1,159 -67 591 2,289 -228 10,132 7,010 -
-
NP to SH -1,161 -68 589 2,326 -228 10,132 3,844 -
-
Tax Rate - - 52.45% 47.62% 642.86% 27.34% 25.73% -
Total Cost 18,951 24,616 20,612 46,069 50,723 54,661 33,235 -8.93%
-
Net Worth 96,355 97,623 97,642 100,159 101,427 101,427 95,088 0.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 3,804 5,071 - 5,071 - -
Div Payout % - - 645.88% 218.03% - 50.05% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 96,355 97,623 97,642 100,159 101,427 101,427 95,088 0.22%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -6.51% -0.27% 2.79% 4.73% -0.45% 15.64% 17.42% -
ROE -1.20% -0.07% 0.60% 2.32% -0.22% 9.99% 4.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.03 19.36 16.72 38.14 39.83 51.11 31.74 -12.71%
EPS -0.92 -0.05 0.46 1.83 -0.18 7.99 3.03 -
DPS 0.00 0.00 3.00 4.00 0.00 4.00 0.00 -
NAPS 0.76 0.77 0.77 0.79 0.80 0.80 0.75 0.22%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.72 5.13 4.43 10.10 10.54 13.53 8.40 -12.68%
EPS -0.24 -0.01 0.12 0.49 -0.05 2.12 0.80 -
DPS 0.00 0.00 0.79 1.06 0.00 1.06 0.00 -
NAPS 0.2012 0.2039 0.2039 0.2091 0.2118 0.2118 0.1986 0.21%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.97 1.00 1.03 1.09 1.04 0.935 0.60 -
P/RPS 6.91 5.16 6.16 2.86 2.61 1.83 1.89 24.10%
P/EPS -105.93 -1,864.47 221.75 59.41 -578.31 11.70 19.79 -
EY -0.94 -0.05 0.45 1.68 -0.17 8.55 5.05 -
DY 0.00 0.00 2.91 3.67 0.00 4.28 0.00 -
P/NAPS 1.28 1.30 1.34 1.38 1.30 1.17 0.80 8.14%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 26/02/18 21/02/17 29/02/16 25/02/15 27/02/14 26/02/13 -
Price 0.995 1.04 0.97 1.14 1.12 1.00 0.605 -
P/RPS 7.09 5.37 5.80 2.99 2.81 1.96 1.91 24.42%
P/EPS -108.66 -1,939.05 208.84 62.14 -622.80 12.51 19.95 -
EY -0.92 -0.05 0.48 1.61 -0.16 7.99 5.01 -
DY 0.00 0.00 3.09 3.51 0.00 4.00 0.00 -
P/NAPS 1.31 1.35 1.26 1.44 1.40 1.25 0.81 8.33%

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