[XL] QoQ TTM Result on 30-Apr-2021 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- -64.74%
YoY- 114.13%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 84,237 62,266 47,810 27,038 27,824 26,442 21,812 145.54%
PBT 763 -30 231 413 691 237 -591 -
Tax -646 -120 -190 -248 -223 -233 -192 124.04%
NP 117 -150 41 165 468 4 -783 -
-
NP to SH 117 -150 41 165 468 4 -783 -
-
Tax Rate 84.67% - 82.25% 60.05% 32.27% 98.31% - -
Total Cost 84,120 62,416 47,769 26,873 27,356 26,438 22,595 139.63%
-
Net Worth 104,387 76,397 60,144 59,190 46,938 49,560 48,761 65.87%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 104,387 76,397 60,144 59,190 46,938 49,560 48,761 65.87%
NOSH 141,467 118,954 95,848 95,848 79,936 79,936 79,936 46.15%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 0.14% -0.24% 0.09% 0.61% 1.68% 0.02% -3.59% -
ROE 0.11% -0.20% 0.07% 0.28% 1.00% 0.01% -1.61% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 64.56 61.13 50.08 28.32 34.97 33.08 27.29 77.26%
EPS 0.09 -0.15 0.04 0.17 0.59 0.01 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.63 0.62 0.59 0.62 0.61 19.75%
Adjusted Per Share Value based on latest NOSH - 95,848
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 19.32 14.28 10.97 6.20 6.38 6.06 5.00 145.63%
EPS 0.03 -0.03 0.01 0.04 0.11 0.00 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.1752 0.138 0.1358 0.1077 0.1137 0.1118 65.90%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.715 0.68 0.78 1.58 0.795 0.40 0.495 -
P/RPS 1.11 1.11 1.56 5.58 2.27 1.21 1.81 -27.75%
P/EPS 797.40 -461.78 1,816.22 914.18 135.14 7,993.69 -50.53 -
EY 0.13 -0.22 0.06 0.11 0.74 0.01 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 1.24 2.55 1.35 0.65 0.81 6.46%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 22/12/21 28/09/21 24/06/21 26/03/21 21/12/20 23/09/20 -
Price 0.745 0.685 0.81 0.87 1.64 0.535 0.385 -
P/RPS 1.15 1.12 1.62 3.07 4.69 1.62 1.41 -12.67%
P/EPS 830.86 -465.17 1,886.08 503.38 278.79 10,691.56 -39.30 -
EY 0.12 -0.21 0.05 0.20 0.36 0.01 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 1.29 1.40 2.78 0.86 0.63 29.55%

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