[XIN] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -81.86%
YoY- -73.88%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 24,019 22,674 24,970 27,656 29,518 33,762 32,564 -18.34%
PBT 1,307 922 -886 968 6,926 8,032 9,560 -73.42%
Tax -492 -812 -138 -116 -2,176 -2,845 -1,204 -44.90%
NP 815 110 -1,024 852 4,750 5,186 8,356 -78.78%
-
NP to SH 814 113 -1,020 860 4,742 5,212 8,392 -78.85%
-
Tax Rate 37.64% 88.07% - 11.98% 31.42% 35.42% 12.59% -
Total Cost 23,204 22,564 25,994 26,804 24,768 28,576 24,208 -2.78%
-
Net Worth 97,623 97,623 100,159 101,427 98,891 100,159 100,159 -1.69%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,071 6,761 7,607 - 5,071 - - -
Div Payout % 623.02% 5,966.32% 0.00% - 106.95% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 97,623 97,623 100,159 101,427 98,891 100,159 100,159 -1.69%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.39% 0.49% -4.10% 3.08% 16.09% 15.36% 25.66% -
ROE 0.83% 0.12% -1.02% 0.85% 4.80% 5.20% 8.38% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.94 17.88 19.69 21.81 23.28 26.63 25.68 -18.35%
EPS 0.64 0.09 -0.80 0.68 3.74 4.11 6.62 -78.90%
DPS 4.00 5.33 6.00 0.00 4.00 0.00 0.00 -
NAPS 0.77 0.77 0.79 0.80 0.78 0.79 0.79 -1.69%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.02 4.73 5.21 5.77 6.16 7.05 6.80 -18.30%
EPS 0.17 0.02 -0.21 0.18 0.99 1.09 1.75 -78.83%
DPS 1.06 1.41 1.59 0.00 1.06 0.00 0.00 -
NAPS 0.2039 0.2039 0.2091 0.2118 0.2065 0.2091 0.2091 -1.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.94 1.03 1.06 1.05 1.04 1.09 1.01 -
P/RPS 4.96 5.76 5.38 4.81 4.47 4.09 3.93 16.76%
P/EPS 146.41 1,152.25 -131.76 154.79 27.81 26.51 15.26 350.89%
EY 0.68 0.09 -0.76 0.65 3.60 3.77 6.55 -77.88%
DY 4.26 5.18 5.66 0.00 3.85 0.00 0.00 -
P/NAPS 1.22 1.34 1.34 1.31 1.33 1.38 1.28 -3.14%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 21/02/17 22/11/16 22/08/16 30/05/16 29/02/16 25/11/15 -
Price 1.08 0.97 1.07 1.06 1.03 1.14 1.02 -
P/RPS 5.70 5.42 5.43 4.86 4.42 4.28 3.97 27.24%
P/EPS 168.21 1,085.13 -133.00 156.27 27.54 27.73 15.41 391.36%
EY 0.59 0.09 -0.75 0.64 3.63 3.61 6.49 -79.75%
DY 3.70 5.50 5.61 0.00 3.88 0.00 0.00 -
P/NAPS 1.40 1.26 1.35 1.32 1.32 1.44 1.29 5.60%

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