[XIN] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -11.38%
YoY- -233.62%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 8,278 5,440 13,352 14,057 11,704 9,196 15,972 -35.40%
PBT -2,494 -1,904 -6,225 -1,153 -1,516 -3,960 -871 101.25%
Tax 0 0 -579 -901 -330 -592 -207 -
NP -2,494 -1,904 -6,804 -2,054 -1,846 -4,552 -1,078 74.65%
-
NP to SH -2,492 -1,904 -6,804 -2,056 -1,846 -4,552 -1,077 74.67%
-
Tax Rate - - - - - - - -
Total Cost 10,772 7,344 20,156 16,111 13,550 13,748 17,050 -26.30%
-
Net Worth 84,945 84,945 86,213 91,284 92,552 91,284 93,820 -6.39%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 84,945 84,945 86,213 91,284 92,552 91,284 93,820 -6.39%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -30.13% -35.00% -50.96% -14.62% -15.77% -49.50% -6.75% -
ROE -2.93% -2.24% -7.89% -2.25% -1.99% -4.99% -1.15% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.53 4.29 10.53 11.09 9.23 7.25 12.60 -35.40%
EPS -1.96 -1.52 -5.37 -1.63 -1.46 -3.60 -0.85 74.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.68 0.72 0.73 0.72 0.74 -6.39%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.73 1.14 2.79 2.94 2.44 1.92 3.34 -35.42%
EPS -0.52 -0.40 -1.42 -0.43 -0.39 -0.95 -0.22 77.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.1774 0.18 0.1906 0.1933 0.1906 0.1959 -6.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.98 0.86 0.80 1.07 1.17 1.15 1.03 -
P/RPS 15.01 20.04 7.60 9.65 12.67 15.85 8.18 49.71%
P/EPS -49.86 -57.27 -14.91 -65.98 -80.36 -32.03 -121.25 -44.61%
EY -2.01 -1.75 -6.71 -1.52 -1.24 -3.12 -0.82 81.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.28 1.18 1.49 1.60 1.60 1.39 3.32%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 17/11/20 21/08/20 30/06/20 19/02/20 28/11/19 22/08/19 29/05/19 -
Price 0.93 0.79 0.86 1.00 1.07 1.12 1.11 -
P/RPS 14.24 18.41 8.17 9.02 11.59 15.44 8.81 37.60%
P/EPS -47.32 -52.60 -16.03 -61.67 -73.49 -31.19 -130.67 -49.10%
EY -2.11 -1.90 -6.24 -1.62 -1.36 -3.21 -0.77 95.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.18 1.26 1.39 1.47 1.56 1.50 -4.93%

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