[XIN] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -191.75%
YoY- -482.31%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 22,922 13,352 15,972 22,110 24,019 29,518 56,827 -14.03%
PBT 4,717 -6,225 -871 -2,443 1,307 6,926 2,539 10.86%
Tax -466 -579 -207 -667 -492 -2,176 -1,661 -19.07%
NP 4,251 -6,804 -1,078 -3,110 815 4,750 878 30.03%
-
NP to SH 4,254 -6,804 -1,077 -3,112 814 4,742 878 30.05%
-
Tax Rate 9.88% - - - 37.64% 31.42% 65.42% -
Total Cost 18,671 20,156 17,050 25,220 23,204 24,768 55,949 -16.70%
-
Net Worth 90,016 86,213 93,820 95,088 97,623 98,891 100,159 -1.76%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - 5,071 5,071 5,071 -
Div Payout % - - - - 623.02% 106.95% 577.60% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 90,016 86,213 93,820 95,088 97,623 98,891 100,159 -1.76%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 18.55% -50.96% -6.75% -14.07% 3.39% 16.09% 1.55% -
ROE 4.73% -7.89% -1.15% -3.27% 0.83% 4.80% 0.88% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.08 10.53 12.60 17.44 18.94 23.28 44.82 -14.02%
EPS 3.36 -5.37 -0.85 -2.45 0.64 3.74 0.69 30.15%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 4.00 -
NAPS 0.71 0.68 0.74 0.75 0.77 0.78 0.79 -1.76%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4.79 2.79 3.34 4.62 5.02 6.16 11.87 -14.02%
EPS 0.89 -1.42 -0.22 -0.65 0.17 0.99 0.18 30.49%
DPS 0.00 0.00 0.00 0.00 1.06 1.06 1.06 -
NAPS 0.188 0.18 0.1959 0.1986 0.2039 0.2065 0.2091 -1.75%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.00 0.80 1.03 1.00 0.94 1.04 1.09 -
P/RPS 0.00 7.60 8.18 5.73 4.96 4.47 2.43 -
P/EPS 0.00 -14.91 -121.25 -40.74 146.41 27.81 157.40 -
EY 0.00 -6.71 -0.82 -2.45 0.68 3.60 0.64 -
DY 0.00 0.00 0.00 0.00 4.26 3.85 3.67 -
P/NAPS 0.00 1.18 1.39 1.33 1.22 1.33 1.38 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 30/06/20 29/05/19 28/05/18 31/05/17 30/05/16 28/05/15 -
Price 1.04 0.86 1.11 0.96 1.08 1.03 1.06 -
P/RPS 5.75 8.17 8.81 5.50 5.70 4.42 2.36 15.98%
P/EPS 31.00 -16.03 -130.67 -39.11 168.21 27.54 153.06 -23.34%
EY 3.23 -6.24 -0.77 -2.56 0.59 3.63 0.65 30.59%
DY 0.00 0.00 0.00 0.00 3.70 3.88 3.77 -
P/NAPS 1.46 1.26 1.50 1.28 1.40 1.32 1.34 1.43%

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