[XIN] YoY TTM Result on 30-Jun-2019 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -24.07%
YoY- 64.69%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 39,664 25,967 12,413 12,605 23,103 21,778 29,831 4.86%
PBT 5,846 5,865 -5,710 -986 -3,126 868 5,718 0.36%
Tax -1,033 -466 -431 -354 -667 -462 -1,930 -9.88%
NP 4,813 5,399 -6,141 -1,340 -3,793 406 3,788 4.07%
-
NP to SH 4,851 5,404 -6,142 -1,340 -3,795 409 3,819 4.06%
-
Tax Rate 17.67% 7.95% - - - 53.23% 33.75% -
Total Cost 34,851 20,568 18,554 13,945 26,896 21,372 26,043 4.97%
-
Net Worth 207,358 91,696 84,945 91,284 93,820 97,623 101,176 12.69%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - 3,803 - -
Div Payout % - - - - - 929.96% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 207,358 91,696 84,945 91,284 93,820 97,623 101,176 12.69%
NOSH 328,020 133,284 126,784 126,784 126,784 126,784 126,784 17.15%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.13% 20.79% -49.47% -10.63% -16.42% 1.86% 12.70% -
ROE 2.34% 5.89% -7.23% -1.47% -4.04% 0.42% 3.77% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 12.24 20.39 9.79 9.94 18.22 17.18 23.59 -10.35%
EPS 1.50 4.24 -4.84 -1.06 -2.99 0.32 3.02 -11.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.64 0.72 0.67 0.72 0.74 0.77 0.80 -3.64%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 8.28 5.42 2.59 2.63 4.82 4.55 6.23 4.85%
EPS 1.01 1.13 -1.28 -0.28 -0.79 0.09 0.80 3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.433 0.1915 0.1774 0.1906 0.1959 0.2039 0.2113 12.69%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.91 0.66 0.86 1.15 1.00 1.10 1.05 -
P/RPS 7.43 3.24 8.78 11.57 5.49 6.40 4.45 8.91%
P/EPS 60.78 15.55 -17.75 -108.81 -33.41 340.98 34.77 9.75%
EY 1.65 6.43 -5.63 -0.92 -2.99 0.29 2.88 -8.86%
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 1.42 0.92 1.28 1.60 1.35 1.43 1.31 1.35%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 30/08/21 21/08/20 22/08/19 27/08/18 23/08/17 22/08/16 -
Price 0.805 0.50 0.79 1.12 1.05 1.09 1.06 -
P/RPS 6.58 2.45 8.07 11.27 5.76 6.35 4.49 6.57%
P/EPS 53.77 11.78 -16.31 -105.97 -35.08 337.88 35.10 7.36%
EY 1.86 8.49 -6.13 -0.94 -2.85 0.30 2.85 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 1.26 0.69 1.18 1.56 1.42 1.42 1.32 -0.77%

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