[XIN] YoY TTM Result on 31-Mar-2020 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -80.24%
YoY- -530.0%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 22,478 30,222 22,923 13,352 15,972 22,110 24,019 -1.09%
PBT -14,202 9,031 4,717 -6,224 -874 -2,444 1,306 -
Tax -243 -997 -466 -579 -206 -667 -491 -11.05%
NP -14,445 8,034 4,251 -6,803 -1,080 -3,111 815 -
-
NP to SH -14,761 7,157 4,256 -6,804 -1,080 -3,113 820 -
-
Tax Rate - 11.04% 9.88% - - - 37.60% -
Total Cost 36,923 22,188 18,672 20,155 17,052 25,221 23,204 8.04%
-
Net Worth 217,513 132,028 90,016 86,213 93,820 95,088 97,623 14.27%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - 3,803 -
Div Payout % - - - - - - 463.84% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 217,513 132,028 90,016 86,213 93,820 95,088 97,623 14.27%
NOSH 435,027 322,020 126,784 126,784 126,784 126,784 126,784 22.80%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -64.26% 26.58% 18.54% -50.95% -6.76% -14.07% 3.39% -
ROE -6.79% 5.42% 4.73% -7.89% -1.15% -3.27% 0.84% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.17 9.39 18.08 10.53 12.60 17.44 18.94 -19.45%
EPS -3.39 2.22 3.36 -5.37 -0.85 -2.46 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.50 0.41 0.71 0.68 0.74 0.75 0.77 -6.94%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.69 6.31 4.79 2.79 3.34 4.62 5.02 -1.12%
EPS -3.08 1.49 0.89 -1.42 -0.23 -0.65 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
NAPS 0.4542 0.2757 0.188 0.18 0.1959 0.1986 0.2039 14.27%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.31 0.80 0.00 0.80 1.03 1.00 0.94 -
P/RPS 6.00 8.52 0.00 7.60 8.18 5.73 4.96 3.22%
P/EPS -9.14 36.00 0.00 -14.91 -120.91 -40.73 145.34 -
EY -10.95 2.78 0.00 -6.71 -0.83 -2.46 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.19 -
P/NAPS 0.62 1.95 0.00 1.18 1.39 1.33 1.22 -10.66%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 27/05/21 30/06/20 29/05/19 28/05/18 31/05/17 -
Price 0.20 0.905 1.04 0.86 1.11 0.96 1.08 -
P/RPS 3.87 9.64 5.75 8.17 8.81 5.50 5.70 -6.24%
P/EPS -5.89 40.72 30.98 -16.03 -130.31 -39.10 166.98 -
EY -16.97 2.46 3.23 -6.24 -0.77 -2.56 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.40 2.21 1.46 1.26 1.50 1.28 1.40 -18.83%

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