[XL] QoQ Quarter Result on 31-Jul-2023 [#1]

Announcement Date
10-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jul-2023 [#1]
Profit Trend
QoQ- -66.89%
YoY- 149.68%
View:
Show?
Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 15,317 20,100 15,130 10,504 15,111 19,175 24,469 -26.76%
PBT 880 1,389 3,689 1,462 -114 528 483 49.01%
Tax -44 -275 -218 -61 -17 -85 -210 -64.62%
NP 836 1,114 3,471 1,401 -131 443 273 110.44%
-
NP to SH 920 1,176 3,552 1,390 -77 471 273 124.27%
-
Tax Rate 5.00% 19.80% 5.91% 4.17% - 16.10% 43.48% -
Total Cost 14,481 18,986 11,659 9,103 15,242 18,732 24,196 -28.91%
-
Net Worth 160,408 147,887 152,349 138,403 132,764 137,207 124,262 18.50%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 160,408 147,887 152,349 138,403 132,764 137,207 124,262 18.50%
NOSH 252,206 243,581 238,657 235,209 219,111 218,169 218,169 10.11%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 5.46% 5.54% 22.94% 13.34% -0.87% 2.31% 1.12% -
ROE 0.57% 0.80% 2.33% 1.00% -0.06% 0.34% 0.22% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 6.21 8.43 6.36 4.48 6.94 8.80 13.59 -40.58%
EPS 0.37 0.49 1.49 0.59 -0.04 0.22 0.15 82.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.64 0.59 0.61 0.63 0.69 -3.89%
Adjusted Per Share Value based on latest NOSH - 243,581
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 5.80 7.61 5.73 3.98 5.72 7.26 9.26 -26.73%
EPS 0.35 0.45 1.34 0.53 -0.03 0.18 0.10 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6073 0.5599 0.5768 0.524 0.5027 0.5195 0.4705 18.49%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.81 0.845 0.78 0.815 0.67 0.70 0.78 -
P/RPS 13.05 10.03 12.27 18.20 9.65 7.95 5.74 72.64%
P/EPS 217.28 171.39 52.27 137.54 -1,893.80 323.68 514.54 -43.62%
EY 0.46 0.58 1.91 0.73 -0.05 0.31 0.19 80.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.36 1.22 1.38 1.10 1.11 1.13 6.94%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 28/12/23 10/10/23 30/06/23 30/03/23 28/12/22 27/09/22 29/06/22 -
Price 0.80 0.86 0.78 0.755 0.78 0.68 0.705 -
P/RPS 12.89 10.21 12.27 16.86 11.23 7.72 5.19 83.09%
P/EPS 214.59 174.43 52.27 127.42 -2,204.73 314.43 465.07 -40.20%
EY 0.47 0.57 1.91 0.78 -0.05 0.32 0.22 65.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.39 1.22 1.28 1.28 1.08 1.02 13.25%

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