[XL] QoQ Quarter Result on 31-Oct-2021

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
22-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021
Profit Trend
QoQ- -75.4%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 19,175 24,469 27,690 22,204 28,725 5,618 5,719 124.51%
PBT 528 483 850 74 365 -526 57 342.87%
Tax -85 -210 -550 3 -52 -47 -24 132.88%
NP 443 273 300 77 313 -573 33 467.53%
-
NP to SH 471 273 300 77 313 -573 33 491.26%
-
Tax Rate 16.10% 43.48% 64.71% -4.05% 14.25% - 42.11% -
Total Cost 18,732 24,196 27,390 22,127 28,412 6,191 5,686 121.88%
-
Net Worth 137,207 124,262 104,387 76,397 60,144 59,190 46,938 104.84%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 137,207 124,262 104,387 76,397 60,144 59,190 46,938 104.84%
NOSH 218,169 218,169 141,467 118,954 95,848 95,848 79,936 95.65%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 2.31% 1.12% 1.08% 0.35% 1.09% -10.20% 0.58% -
ROE 0.34% 0.22% 0.29% 0.10% 0.52% -0.97% 0.07% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 8.80 13.59 21.22 21.80 30.09 5.88 7.19 14.46%
EPS 0.22 0.15 0.23 0.08 0.33 -0.60 0.04 212.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.69 0.80 0.75 0.63 0.62 0.59 4.48%
Adjusted Per Share Value based on latest NOSH - 118,954
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 6.80 8.68 9.82 7.88 10.19 1.99 2.03 124.37%
EPS 0.17 0.10 0.11 0.03 0.11 -0.20 0.01 564.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4867 0.4408 0.3703 0.271 0.2134 0.21 0.1665 104.84%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.70 0.78 0.715 0.68 0.78 1.58 0.795 -
P/RPS 7.95 5.74 3.37 3.12 2.59 26.85 11.06 -19.80%
P/EPS 323.68 514.54 310.99 899.57 237.91 -263.25 1,916.60 -69.54%
EY 0.31 0.19 0.32 0.11 0.42 -0.38 0.05 238.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 0.89 0.91 1.24 2.55 1.35 -12.26%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 27/09/22 29/06/22 29/03/22 22/12/21 28/09/21 24/06/21 26/03/21 -
Price 0.68 0.705 0.745 0.685 0.81 0.87 1.64 -
P/RPS 7.72 5.19 3.51 3.14 2.69 14.78 22.81 -51.53%
P/EPS 314.43 465.07 324.04 906.18 247.06 -144.95 3,953.74 -81.59%
EY 0.32 0.22 0.31 0.11 0.40 -0.69 0.03 386.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.02 0.93 0.91 1.29 1.40 2.78 -46.85%

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