[XIN] YoY Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 252.8%
YoY- 162.52%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 70,582 22,477 30,222 22,922 13,352 15,972 22,110 21.32%
PBT -433 -14,202 9,031 4,717 -6,225 -871 -2,443 -25.03%
Tax -10,742 -242 -997 -466 -579 -207 -667 58.84%
NP -11,175 -14,444 8,034 4,251 -6,804 -1,078 -3,110 23.73%
-
NP to SH -9,855 -19,682 7,159 4,254 -6,804 -1,077 -3,112 21.16%
-
Tax Rate - - 11.04% 9.88% - - - -
Total Cost 81,757 36,921 22,188 18,671 20,156 17,050 25,220 21.63%
-
Net Worth 191,632 217,513 132,028 90,016 86,213 93,820 95,088 12.37%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 191,632 217,513 132,028 90,016 86,213 93,820 95,088 12.37%
NOSH 456,269 435,027 322,020 126,784 126,784 126,784 126,784 23.76%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -15.83% -64.26% 26.58% 18.55% -50.96% -6.75% -14.07% -
ROE -5.14% -9.05% 5.42% 4.73% -7.89% -1.15% -3.27% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.47 5.17 9.39 18.08 10.53 12.60 17.44 -1.97%
EPS -2.16 -4.52 2.96 3.36 -5.37 -0.85 -2.45 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.50 0.41 0.71 0.68 0.74 0.75 -9.20%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.74 4.69 6.31 4.79 2.79 3.34 4.62 21.31%
EPS -2.06 -4.11 1.49 0.89 -1.42 -0.22 -0.65 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4002 0.4542 0.2757 0.188 0.18 0.1959 0.1986 12.37%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.175 0.31 0.80 0.00 0.80 1.03 1.00 -
P/RPS 1.13 6.00 8.52 0.00 7.60 8.18 5.73 -23.68%
P/EPS -8.10 -6.85 35.99 0.00 -14.91 -121.25 -40.74 -23.58%
EY -12.34 -14.59 2.78 0.00 -6.71 -0.82 -2.45 30.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.62 1.95 0.00 1.18 1.39 1.33 -17.46%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 31/05/22 27/05/21 30/06/20 29/05/19 28/05/18 -
Price 0.18 0.20 0.905 1.04 0.86 1.11 0.96 -
P/RPS 1.16 3.87 9.64 5.75 8.17 8.81 5.50 -22.82%
P/EPS -8.33 -4.42 40.71 31.00 -16.03 -130.67 -39.11 -22.70%
EY -12.00 -22.62 2.46 3.23 -6.24 -0.77 -2.56 29.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 2.21 1.46 1.26 1.50 1.28 -16.60%

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