[XIN] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 26.97%
YoY- 187.98%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 64,289 29,729 39,664 25,967 12,413 12,605 23,103 18.57%
PBT -6,168 -9,636 5,846 5,865 -5,710 -986 -3,126 11.98%
Tax -5,303 -847 -1,033 -466 -431 -354 -667 41.23%
NP -11,471 -10,483 4,813 5,399 -6,141 -1,340 -3,793 20.23%
-
NP to SH -10,230 -11,576 4,851 5,404 -6,142 -1,340 -3,795 17.95%
-
Tax Rate - - 17.67% 7.95% - - - -
Total Cost 75,760 40,212 34,851 20,568 18,554 13,945 26,896 18.82%
-
Net Worth 200,758 191,411 207,358 91,696 84,945 91,284 93,820 13.50%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 200,758 191,411 207,358 91,696 84,945 91,284 93,820 13.50%
NOSH 456,269 435,027 328,020 133,284 126,784 126,784 126,784 23.76%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -17.84% -35.26% 12.13% 20.79% -49.47% -10.63% -16.42% -
ROE -5.10% -6.05% 2.34% 5.89% -7.23% -1.47% -4.04% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.09 6.83 12.24 20.39 9.79 9.94 18.22 -4.19%
EPS -2.24 -2.66 1.50 4.24 -4.84 -1.06 -2.99 -4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.64 0.72 0.67 0.72 0.74 -8.29%
Adjusted Per Share Value based on latest NOSH - 133,284
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.42 6.21 8.28 5.42 2.59 2.63 4.82 18.59%
EPS -2.14 -2.42 1.01 1.13 -1.28 -0.28 -0.79 18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4192 0.3997 0.433 0.1915 0.1774 0.1906 0.1959 13.50%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.185 0.21 0.91 0.66 0.86 1.15 1.00 -
P/RPS 1.31 3.07 7.43 3.24 8.78 11.57 5.49 -21.22%
P/EPS -8.25 -7.89 60.78 15.55 -17.75 -108.81 -33.41 -20.77%
EY -12.12 -12.67 1.65 6.43 -5.63 -0.92 -2.99 26.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 1.42 0.92 1.28 1.60 1.35 -17.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 25/08/23 29/08/22 30/08/21 21/08/20 22/08/19 27/08/18 -
Price 0.20 0.195 0.805 0.50 0.79 1.12 1.05 -
P/RPS 1.42 2.85 6.58 2.45 8.07 11.27 5.76 -20.79%
P/EPS -8.92 -7.33 53.77 11.78 -16.31 -105.97 -35.08 -20.38%
EY -11.21 -13.65 1.86 8.49 -6.13 -0.94 -2.85 25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 1.26 0.69 1.18 1.56 1.42 -17.41%

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