[XIN] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 312.64%
YoY- -74.68%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 22,715 21,778 24,019 21,203 25,722 29,831 29,518 -16.01%
PBT 1,117 868 1,306 1,243 1,352 5,718 6,575 -69.29%
Tax -422 -462 -491 -652 -1,644 -1,930 -2,177 -66.47%
NP 695 406 815 591 -292 3,788 4,398 -70.73%
-
NP to SH 696 409 820 589 -277 3,819 4,427 -70.83%
-
Tax Rate 37.78% 53.23% 37.60% 52.45% 121.60% 33.75% 33.11% -
Total Cost 22,020 21,372 23,204 20,612 26,014 26,043 25,120 -8.39%
-
Net Worth 97,623 97,623 97,623 97,642 100,205 101,176 98,891 -0.85%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 3,803 3,803 3,804 - - - -
Div Payout % - 929.96% 463.84% 645.88% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 97,623 97,623 97,623 97,642 100,205 101,176 98,891 -0.85%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.06% 1.86% 3.39% 2.79% -1.14% 12.70% 14.90% -
ROE 0.71% 0.42% 0.84% 0.60% -0.28% 3.77% 4.48% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.92 17.18 18.94 16.72 20.28 23.59 23.28 -15.99%
EPS 0.55 0.32 0.65 0.46 -0.22 3.02 3.49 -70.79%
DPS 0.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.77 0.79 0.80 0.78 -0.85%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.74 4.55 5.02 4.43 5.37 6.23 6.16 -16.01%
EPS 0.15 0.09 0.17 0.12 -0.06 0.80 0.92 -70.12%
DPS 0.00 0.79 0.79 0.79 0.00 0.00 0.00 -
NAPS 0.2039 0.2039 0.2039 0.2039 0.2092 0.2113 0.2065 -0.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.09 1.10 0.94 1.03 1.06 1.05 1.04 -
P/RPS 6.08 6.40 4.96 6.16 5.23 4.45 4.47 22.73%
P/EPS 198.56 340.98 145.34 221.75 -485.39 34.77 29.78 253.84%
EY 0.50 0.29 0.69 0.45 -0.21 2.88 3.36 -71.88%
DY 0.00 2.73 3.19 2.91 0.00 0.00 0.00 -
P/NAPS 1.42 1.43 1.22 1.34 1.34 1.31 1.33 4.45%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 23/08/17 31/05/17 21/02/17 22/11/16 22/08/16 30/05/16 -
Price 1.06 1.09 1.08 0.97 1.07 1.06 1.03 -
P/RPS 5.92 6.35 5.70 5.80 5.28 4.49 4.42 21.48%
P/EPS 193.09 337.88 166.98 208.84 -489.97 35.10 29.50 249.51%
EY 0.52 0.30 0.60 0.48 -0.20 2.85 3.39 -71.31%
DY 0.00 2.75 2.78 3.09 0.00 0.00 0.00 -
P/NAPS 1.38 1.42 1.40 1.26 1.35 1.32 1.32 3.00%

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