[XIN] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 161.88%
YoY- 244.25%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 15,378 6,523 10,543 13,219 17,536 17,006 25,322 -7.96%
PBT 1,716 -2,267 -865 1,249 -707 692 6,024 -18.86%
Tax -9 -519 -676 -95 -93 -609 -2,134 -59.77%
NP 1,707 -2,786 -1,541 1,154 -800 83 3,890 -12.81%
-
NP to SH 1,738 -2,784 -1,542 1,154 -800 85 3,909 -12.62%
-
Tax Rate 0.52% - - 7.61% - 88.01% 35.42% -
Total Cost 13,671 9,309 12,084 12,065 18,336 16,923 21,432 -7.21%
-
Net Worth 116,955 83,677 91,284 96,355 97,623 97,623 100,159 2.61%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 5,071 - -
Div Payout % - - - - - 5,966.31% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 116,955 83,677 91,284 96,355 97,623 97,623 100,159 2.61%
NOSH 322,020 126,784 126,784 126,784 126,784 126,784 126,784 16.79%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.10% -42.71% -14.62% 8.73% -4.56% 0.49% 15.36% -
ROE 1.49% -3.33% -1.69% 1.20% -0.82% 0.09% 3.90% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.13 5.14 8.32 10.43 13.83 13.41 19.97 -20.25%
EPS 0.81 -2.20 -1.22 0.91 -0.63 0.07 3.08 -19.94%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.39 0.66 0.72 0.76 0.77 0.77 0.79 -11.08%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.21 1.36 2.20 2.76 3.66 3.55 5.29 -7.98%
EPS 0.36 -0.58 -0.32 0.24 -0.17 0.02 0.82 -12.80%
DPS 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
NAPS 0.2442 0.1747 0.1906 0.2012 0.2039 0.2039 0.2091 2.61%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.66 0.95 1.07 0.97 1.00 1.03 1.09 -
P/RPS 12.87 18.46 12.87 9.30 7.23 7.68 5.46 15.34%
P/EPS 113.88 -43.26 -87.98 106.57 -158.48 1,536.32 35.35 21.50%
EY 0.88 -2.31 -1.14 0.94 -0.63 0.07 2.83 -17.67%
DY 0.00 0.00 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 1.69 1.44 1.49 1.28 1.30 1.34 1.38 3.43%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 23/02/21 19/02/20 21/02/19 26/02/18 21/02/17 29/02/16 -
Price 0.65 1.15 1.00 0.995 1.04 0.97 1.14 -
P/RPS 12.68 22.35 12.03 9.54 7.52 7.23 5.71 14.20%
P/EPS 112.16 -52.37 -82.22 109.32 -164.82 1,446.83 36.97 20.29%
EY 0.89 -1.91 -1.22 0.91 -0.61 0.07 2.70 -16.87%
DY 0.00 0.00 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 1.67 1.74 1.39 1.31 1.35 1.26 1.44 2.49%

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