[XIN] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -191.3%
YoY- -343.15%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 22,477 34,608 37,686 55,384 30,222 20,504 17,704 17.26%
PBT -14,202 -13,452 -12,598 -10,052 9,031 2,288 1,482 -
Tax -242 -420 -184 -144 -997 -12 0 -
NP -14,444 -13,872 -12,782 -10,196 8,034 2,276 1,482 -
-
NP to SH -19,682 -10,381 -8,496 -6,536 7,159 2,317 1,480 -
-
Tax Rate - - - - 11.04% 0.52% 0.00% -
Total Cost 36,921 48,480 50,468 65,580 22,188 18,228 16,222 73.11%
-
Net Worth 217,513 223,834 185,286 207,358 132,028 116,955 78,767 96.95%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 217,513 223,834 185,286 207,358 132,028 116,955 78,767 96.95%
NOSH 435,027 435,027 418,627 328,020 322,020 322,020 278,924 34.52%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -64.26% -40.08% -33.92% -18.41% 26.58% 11.10% 8.37% -
ROE -9.05% -4.64% -4.59% -3.15% 5.42% 1.98% 1.88% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5.17 8.19 11.19 17.09 9.39 6.84 8.09 -25.82%
EPS -4.52 -2.45 -2.52 -2.00 2.96 1.08 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.53 0.55 0.64 0.41 0.39 0.36 24.50%
Adjusted Per Share Value based on latest NOSH - 328,020
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.69 7.23 7.87 11.56 6.31 4.28 3.70 17.14%
EPS -4.11 -2.17 -1.77 -1.36 1.49 0.48 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 0.4674 0.3869 0.433 0.2757 0.2442 0.1645 96.93%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.31 0.31 0.23 0.91 0.80 0.66 0.605 -
P/RPS 6.00 3.78 2.06 5.32 8.52 9.65 7.48 -13.68%
P/EPS -6.85 -12.61 -9.12 -45.11 35.99 85.41 89.44 -
EY -14.59 -7.93 -10.96 -2.22 2.78 1.17 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.42 1.42 1.95 1.69 1.68 -48.58%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 23/02/23 22/11/22 29/08/22 31/05/22 21/02/22 26/11/21 -
Price 0.20 0.30 0.275 0.805 0.905 0.65 0.685 -
P/RPS 3.87 3.66 2.46 4.71 9.64 9.51 8.47 -40.70%
P/EPS -4.42 -12.20 -10.90 -39.90 40.71 84.12 101.27 -
EY -22.62 -8.19 -9.17 -2.51 2.46 1.19 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.50 1.26 2.21 1.67 1.90 -64.64%

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