YOLFTbeta
70

Jade Marvel Group Bhd

7043 · KLSE · Basic Materials / Building Materials

0.215MYR+0.01 (+2.38%)

Price History

Full chart

Market Stats

Previous Close0.21
Open0.215
Day Range0.215 – 0.215
52-Week Range0.16 – 0.235
Volume39.80K
Market Cap105.32M
P/E (TTM)0.00
Forward P/E0.00
EPS-0.01
Dividend Yield0.00%
Beta0.36
50-Day Avg0.185
200-Day Avg0.1892

About

Xin Synergy Group Berhad, an investment holding company, manufactures and supply asphaltic concrete and aggregates primarily in Malaysia. It operates through Investment Holdings, Property Development, Financing, and Others segments. The company manufactures and sells bituminous premix, tarmac, and emulsion, and operates quarry sites. It also involved in the letting of properties; money lending; provision of management services; business venture of management in wellness industry; and trading of medical devices. In addition, the company offers land reclamation work, construction work, and project dealing and management services. Further, the company engages in the manufacture of asphalt premix; road marking contract and related road paving work activities; and provision of transportation, management consultancy and advisory, licensed credit community services. Additionally, it is involved in the sale and service of goods; construction works; owning, developing, and licensing of software, applications, back-end systems, information technologies systems, and related intellectual properties; and provides online and digital portal management; and beauty products and services. The company was formerly known as Jade Marvel Group Berhad and changed its name to Xin Synergy Group Berhad in June 2024. Xin Synergy Group Berhad was founded in 1980 and is based in Penang, Malaysia.

Company Details

  • SectorBasic Materials
  • IndustryBuilding Materials
  • CEOMr. Boon Wooi Tan
  • Employees21
  • Headquarters556H, Century Garden, Penang, Malaysia, 11700, Malaysia
  • Websitehttps://www.xinsynergy.com.my

Leadership

  • Mr. Boon Wooi TanExecutive Director · b. 1974
  • Ms. Wen Xin WongExecutive Director
  • Mr. Tze Ming LimGroup Chief Financial Officer · b. 1983
  • Mr. Jaan Keng ChiangGroup Account & Human Resources Manager · b. 1988
  • Mr. Yuan Heng LowManaging Director of YHL JADEM Frozen Sdn Bhd · b. 1979
  • Mr. Tang Chuan OngManaging Director of JADEM MTG Sdn Bhd · b. 1979
  • Mr. Kian Leong ChuaManaging Director of JADEM Trading Sdn Bhd · b. 1977
  • Mr. Hock Sun LohManaging Director of Mutiara Dolomite Sdn Bhd · b. 1957
  • Mr. Keng Lok LowManaging Director of JADEM Geomining Services Sdn Bhd · b. 1956
  • Ms. Sor Hua TeaCompany Secretary · b. 1971

Financials

Income Statement

Currency: MYR2013-03-312014-03-312015-03-312016-03-312017-03-312018-03-312019-03-312020-03-312021-03-312022-03-312023-03-312024-03-312025-03-312026-03-31
Total Revenue44.00M72.00M57.00M29.52M24.02M21.92M15.97M13.35M22.92M22.32M23.94M70.62M24.84M14.24M
Growth (%)-+63.64%-20.83%-48.22%-18.62%-8.72%-27.15%-16.40%+71.67%-2.63%+7.27%+194.97%-64.82%-42.70%
Cost of Revenue34.00M55.00M42.00M17.94M16.43M17.78M13.96M11.05M12.67M15.94M19.14M42.17M18.35M11.68M
Gross Profit10.00M16.00M15.00M11.58M7.59M4.14M2.01M2.30M10.25M6.38M4.80M28.45M6.49M2.56M
Gross Margin22.73%22.22%26.32%39.22%31.60%18.89%12.61%17.22%44.70%28.56%20.04%40.29%26.14%17.96%
Operating Expense2.00M4.00M12.00M5.53M4.97M5.04M1.48M8.03M4.98M-1.72M47.49M16.65M6.53M5.66M
Operating Income8.00M12.00M3.00M6.05M2.62M-899.73K531.81K-5.73M5.27M8.09M-42.69M11.81M-40.25K-3.10M
Operating Margin18.18%16.67%5.26%20.49%10.92%-4.10%3.33%-42.92%22.98%36.26%-178.33%16.72%-0.16%-21.78%
EBITDA------359.93K1.24M-4.76M6.20M10.19M-41.79M7.06M179.51K-3.44M
EBITDA Margin------1.64%7.78%-35.64%27.06%45.67%-174.53%9.99%0.72%-24.17%
Net Income5.00M8.00M1.00M4.74M814.22K-2.89M-996.82K-7.13M4.04M7.05M-48.43M-9.21M-1.67M-6.13M
Net Income Margin11.36%11.11%1.75%16.07%3.39%-13.20%-6.24%-53.39%17.61%31.59%-202.29%-13.04%-6.71%-43.07%
Interest Expense000002.76K14.12K639.45K1.75K4.36M1.44M1.84M301.13K332.62K
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.01%0.09%4.79%0.01%19.52%6.01%2.61%1.21%2.34%

Balance Sheet

Currency: MYR2013-03-312014-03-312015-03-312016-03-312017-03-312018-03-312019-03-312020-03-312021-03-312022-03-312023-03-312024-03-312025-03-312026-03-31
Total Assets106.00M128.00M128.00M134.83M125.92M120.81M114.04M99.35M105.67M155.51M229.36M217.83M256.16M228.59M
Total Liabilities11.00M28.00M31.00M33.97M28.05M26.76M21.03M13.47M15.75M24.76M39.17M25.97M20.82M23.88M
Total Equity---100.86M97.87M94.05M93.01M85.88M89.92M130.75M190.20M192.70M236.38M204.71M
Cash6.00M5.00M5.00M3.00M2.09M2.24M3.03M2.15M1.39M11.71M3.74M17.52M26.34M12.11M
Total Debt---1.52M18.90M17.61M13.09M5.57M8.88M-----
Net Debt-----15.87M10.43M3.09M7.24M-648.28K---

Cash Flow

Currency: MYR2013-03-312014-03-312015-03-312016-03-312017-03-312018-03-312019-03-312020-03-312021-03-312022-03-312023-03-312024-03-312025-03-312026-03-31
Operating Cash Flow-2.00M-9.00M5.00M-10.20M5.70M428.60K-3.70M6.26M-3.75M-27.46M-22.78M11.55M2.58M2.91M
Investing Cash Flow-1.00M-3.00M-5.00M869.95K37.43K1.19M7.04M1.32M8.61K5.41M-11.50M---
Financing Cash Flow-1.00M-1.00M-1.00M-855.47K-4.72M-325.20K2.44M-1.15M-695.18K33.54M29.74M---
Capital Expenditure3.00M3.00M3.00M698.76K398.87K1.22M137.95K196.80K61.39K2.84M19.24M766.15K1.38M760.79K
Free Cash Flow------792.46K-3.84M6.05M-3.81M-30.30M-42.64M10.78M1.19M2.15M
Dividends Paid----3.80M045.11K0------
FCF to OCF------184.89%103.73%96.60%101.64%110.33%187.18%93.37%46.31%73.84%
Dividend Paid to FCF-----0.00%-1.18%0.00%------

Earnings

Report DateJun 30, 2009Sep 30, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate-------------------------------------------------------------------
EPS Actual0.010.00-0.060.000.000.00-0.000.000.000.00-0.010.010.01-0.000.010.010.02-0.010.000.000.00-0.010.000.01-0.000.000.00-0.000.000.00-0.00-0.00-0.00-0.01-0.00-0.000.01-0.01-0.000.00-0.00-0.02-0.00-0.00-0.010.030.000.000.000.02-0.01-0.01-0.01-0.020.00-0.00-0.02-0.010.00-0.000.00-0.00-0.00-0.00-0.00-0.01-0.00
Surprise-------------------------------------------------------------------
Timing-------------------------------------------------------------------

Key Statistics & Ratios

Market Cap105.32M
Enterprise Value99.22M
Trailing P/E0.00
Forward P/E0.00
Price / Sales5.07
Price / Book0.54
EPS-0.01
Book Value0.359
Revenue (TTM)20.76M
Gross Profit (TTM)3.32M
EBITDA-768.47K
Profit Margin-27.46%
Operating Margin2.69%
Return on Equity-2.54%
Return on Assets-0.23%
Shares Outstanding569.29M
Shares Float143.39M
Beta0.36
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20161×
0.01Dec 14, 2016
20151×
0.01Mar 26, 2015
20131×
0.02Dec 9, 2013

Stock Splits

  • Aug 6, 20212:1