[XIN] YoY Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -159.98%
YoY- -674.05%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 16,495 33,523 18,843 8,852 4,139 5,852 9,818 9.02%
PBT 276 72 -6,299 741 -1,247 -758 -1,865 -
Tax -383 -852 -92 0 0 -165 0 -
NP -107 -780 -6,391 741 -1,247 -923 -1,865 -37.86%
-
NP to SH 24 -430 -4,248 740 -1,246 -923 -1,865 -
-
Tax Rate 138.77% 1,183.33% - 0.00% - - - -
Total Cost 16,602 34,303 25,234 8,111 5,386 6,775 11,683 6.02%
-
Net Worth 198,076 191,411 185,286 78,767 84,945 92,552 92,552 13.50%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 198,076 191,411 185,286 78,767 84,945 92,552 92,552 13.50%
NOSH 478,895 435,027 418,627 278,924 126,784 126,784 126,784 24.76%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -0.65% -2.33% -33.92% 8.37% -30.13% -15.77% -19.00% -
ROE 0.01% -0.22% -2.29% 0.94% -1.47% -1.00% -2.02% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.58 7.71 5.59 4.05 3.26 4.62 7.74 -12.04%
EPS 0.01 -0.10 -1.26 0.43 -0.98 -0.73 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.55 0.36 0.67 0.73 0.73 -8.43%
Adjusted Per Share Value based on latest NOSH - 418,627
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.44 7.00 3.93 1.85 0.86 1.22 2.05 9.00%
EPS 0.01 -0.09 -0.89 0.15 -0.26 -0.19 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4136 0.3997 0.3869 0.1645 0.1774 0.1933 0.1933 13.50%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.205 0.18 0.23 0.605 0.98 1.17 1.03 -
P/RPS 5.72 2.34 4.11 14.95 30.02 25.35 13.30 -13.10%
P/EPS 3,934.67 -182.10 -18.24 178.88 -99.72 -160.71 -70.02 -
EY 0.03 -0.55 -5.48 0.56 -1.00 -0.62 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.42 1.68 1.46 1.60 1.41 -16.42%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 22/11/23 22/11/22 26/11/21 17/11/20 28/11/19 30/11/18 -
Price 0.205 0.19 0.275 0.685 0.93 1.07 1.01 -
P/RPS 5.72 2.47 4.92 16.93 28.49 23.18 13.04 -12.82%
P/EPS 3,934.67 -192.22 -21.81 202.54 -94.63 -146.98 -68.66 -
EY 0.03 -0.52 -4.59 0.49 -1.06 -0.68 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.50 1.90 1.39 1.47 1.38 -16.12%

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