[XIN] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 141.25%
YoY- 244.25%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 11,704 9,196 15,972 17,625 19,636 22,664 22,110 -34.53%
PBT -1,516 -3,960 -871 1,665 -3,730 -3,512 -2,443 -27.22%
Tax -330 -592 -207 -126 0 0 -667 -37.41%
NP -1,846 -4,552 -1,078 1,538 -3,730 -3,512 -3,110 -29.34%
-
NP to SH -1,846 -4,552 -1,077 1,538 -3,730 -3,512 -3,112 -29.37%
-
Tax Rate - - - 7.57% - - - -
Total Cost 13,550 13,748 17,050 16,086 23,366 26,176 25,220 -33.88%
-
Net Worth 92,552 91,284 93,820 96,355 92,552 93,820 95,088 -1.78%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 92,552 91,284 93,820 96,355 92,552 93,820 95,088 -1.78%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -15.77% -49.50% -6.75% 8.73% -19.00% -15.50% -14.07% -
ROE -1.99% -4.99% -1.15% 1.60% -4.03% -3.74% -3.27% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.23 7.25 12.60 13.90 15.49 17.88 17.44 -34.54%
EPS -1.46 -3.60 -0.85 1.21 -2.94 -2.76 -2.45 -29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.74 0.76 0.73 0.74 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.44 1.92 3.34 3.68 4.10 4.73 4.62 -34.63%
EPS -0.39 -0.95 -0.22 0.32 -0.78 -0.73 -0.65 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1933 0.1906 0.1959 0.2012 0.1933 0.1959 0.1986 -1.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.17 1.15 1.03 0.97 1.03 1.00 1.00 -
P/RPS 12.67 15.85 8.18 6.98 6.65 5.59 5.73 69.64%
P/EPS -80.36 -32.03 -121.25 79.93 -35.01 -36.10 -40.74 57.21%
EY -1.24 -3.12 -0.82 1.25 -2.86 -2.77 -2.45 -36.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.60 1.39 1.28 1.41 1.35 1.33 13.10%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 22/08/19 29/05/19 21/02/19 30/11/18 27/08/18 28/05/18 -
Price 1.07 1.12 1.11 0.995 1.01 1.05 0.96 -
P/RPS 11.59 15.44 8.81 7.16 6.52 5.87 5.50 64.29%
P/EPS -73.49 -31.19 -130.67 81.99 -34.33 -37.91 -39.11 52.21%
EY -1.36 -3.21 -0.77 1.22 -2.91 -2.64 -2.56 -34.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.56 1.50 1.31 1.38 1.42 1.28 9.65%

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