[XIN] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -123.44%
YoY- -80.54%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 40,929 25,956 15,378 6,523 10,543 13,219 17,536 15.16%
PBT -4,943 -10,089 1,716 -2,267 -865 1,249 -707 38.26%
Tax -2,508 -315 -9 -519 -676 -95 -93 73.12%
NP -7,451 -10,404 1,707 -2,786 -1,541 1,154 -800 45.02%
-
NP to SH -7,081 -7,786 1,738 -2,784 -1,542 1,154 -800 43.80%
-
Tax Rate - - 0.52% - - 7.61% - -
Total Cost 48,380 36,360 13,671 9,309 12,084 12,065 18,336 17.54%
-
Net Worth 180,159 223,834 116,955 83,677 91,284 96,355 97,623 10.74%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 180,159 223,834 116,955 83,677 91,284 96,355 97,623 10.74%
NOSH 456,269 435,027 322,020 126,784 126,784 126,784 126,784 23.77%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -18.20% -40.08% 11.10% -42.71% -14.62% 8.73% -4.56% -
ROE -3.93% -3.48% 1.49% -3.33% -1.69% 1.20% -0.82% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.31 6.15 5.13 5.14 8.32 10.43 13.83 -6.38%
EPS -1.61 -1.84 0.81 -2.20 -1.22 0.91 -0.63 16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.53 0.39 0.66 0.72 0.76 0.77 -9.96%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.55 5.42 3.21 1.36 2.20 2.76 3.66 15.18%
EPS -1.48 -1.63 0.36 -0.58 -0.32 0.24 -0.17 43.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3762 0.4674 0.2442 0.1747 0.1906 0.2012 0.2039 10.74%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.19 0.31 0.66 0.95 1.07 0.97 1.00 -
P/RPS 2.04 5.04 12.87 18.46 12.87 9.30 7.23 -19.00%
P/EPS -11.79 -16.82 113.88 -43.26 -87.98 106.57 -158.48 -35.13%
EY -8.48 -5.95 0.88 -2.31 -1.14 0.94 -0.63 54.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 1.69 1.44 1.49 1.28 1.30 -15.89%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 19/02/24 23/02/23 21/02/22 23/02/21 19/02/20 21/02/19 26/02/18 -
Price 0.175 0.30 0.65 1.15 1.00 0.995 1.04 -
P/RPS 1.88 4.88 12.68 22.35 12.03 9.54 7.52 -20.62%
P/EPS -10.86 -16.27 112.16 -52.37 -82.22 109.32 -164.82 -36.43%
EY -9.21 -6.15 0.89 -1.91 -1.22 0.91 -0.61 57.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 1.67 1.74 1.39 1.31 1.35 -17.35%

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