[XIN] YoY Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -84.2%
YoY- 241.18%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 14,499 21,097 13,846 4,404 1,360 2,299 5,666 16.93%
PBT 1,616 2,053 -2,513 672 -476 -990 -878 -
Tax -500 -640 -36 0 0 -148 0 -
NP 1,116 1,413 -2,549 672 -476 -1,138 -878 -
-
NP to SH 1,176 1,551 -1,634 672 -476 -1,138 -878 -
-
Tax Rate 30.94% 31.17% - 0.00% - - - -
Total Cost 13,383 19,684 16,395 3,732 1,836 3,437 6,544 12.65%
-
Net Worth 200,758 191,411 207,358 91,696 84,945 91,284 93,820 13.50%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 200,758 191,411 207,358 91,696 84,945 91,284 93,820 13.50%
NOSH 456,269 435,027 328,020 133,284 126,784 126,784 126,784 23.76%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.70% 6.70% -18.41% 15.26% -35.00% -49.50% -15.50% -
ROE 0.59% 0.81% -0.79% 0.73% -0.56% -1.25% -0.94% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.18 4.85 4.27 3.46 1.07 1.81 4.47 -5.51%
EPS 0.26 0.36 -0.50 0.53 -0.38 -0.90 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.64 0.72 0.67 0.72 0.74 -8.29%
Adjusted Per Share Value based on latest NOSH - 133,284
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.03 4.41 2.89 0.92 0.28 0.48 1.18 17.00%
EPS 0.25 0.32 -0.34 0.14 -0.10 -0.24 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4192 0.3997 0.433 0.1915 0.1774 0.1906 0.1959 13.50%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.185 0.21 0.91 0.66 0.86 1.15 1.00 -
P/RPS 5.82 4.33 21.29 19.09 80.17 63.42 22.38 -20.09%
P/EPS 71.78 58.90 -180.44 125.08 -229.06 -128.12 -144.40 -
EY 1.39 1.70 -0.55 0.80 -0.44 -0.78 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 1.42 0.92 1.28 1.60 1.35 -17.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 25/08/23 29/08/22 30/08/21 21/08/20 22/08/19 27/08/18 -
Price 0.20 0.195 0.805 0.50 0.79 1.12 1.05 -
P/RPS 6.29 4.02 18.84 14.46 73.65 61.77 23.50 -19.70%
P/EPS 77.60 54.69 -159.62 94.76 -210.42 -124.78 -151.62 -
EY 1.29 1.83 -0.63 1.06 -0.48 -0.80 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 1.26 0.69 1.18 1.56 1.42 -17.41%

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