[XL] QoQ TTM Result on 31-Jan-2020 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- 7.5%
YoY- 14.7%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 26,442 21,812 17,153 14,072 12,991 13,113 13,140 59.05%
PBT 237 -591 -1,082 -688 -758 -513 -571 -
Tax -233 -192 -86 -101 -95 -112 -144 37.62%
NP 4 -783 -1,168 -789 -853 -625 -715 -
-
NP to SH 4 -783 -1,168 -789 -853 -625 -715 -
-
Tax Rate 98.31% - - - - - - -
Total Cost 26,438 22,595 18,321 14,861 13,844 13,738 13,855 53.54%
-
Net Worth 49,560 48,761 48,761 48,761 49,560 49,560 49,560 0.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 49,560 48,761 48,761 48,761 49,560 49,560 49,560 0.00%
NOSH 79,936 79,936 79,936 79,936 79,936 79,936 79,936 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 0.02% -3.59% -6.81% -5.61% -6.57% -4.77% -5.44% -
ROE 0.01% -1.61% -2.40% -1.62% -1.72% -1.26% -1.44% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 33.08 27.29 21.46 17.60 16.25 16.40 16.44 59.04%
EPS 0.01 -0.98 -1.46 -0.99 -1.07 -0.78 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.61 0.61 0.62 0.62 0.62 0.00%
Adjusted Per Share Value based on latest NOSH - 79,936
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 9.38 7.74 6.09 4.99 4.61 4.65 4.66 59.08%
EPS 0.00 -0.28 -0.41 -0.28 -0.30 -0.22 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1758 0.173 0.173 0.173 0.1758 0.1758 0.1758 0.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.40 0.495 0.295 0.63 0.62 0.395 0.455 -
P/RPS 1.21 1.81 1.37 3.58 3.82 2.41 2.77 -42.28%
P/EPS 7,993.69 -50.53 -20.19 -63.83 -58.10 -50.52 -50.87 -
EY 0.01 -1.98 -4.95 -1.57 -1.72 -1.98 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.48 1.03 1.00 0.64 0.73 -7.41%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 21/12/20 23/09/20 29/06/20 27/03/20 30/12/19 25/09/19 27/06/19 -
Price 0.535 0.385 0.315 0.28 0.685 0.38 0.425 -
P/RPS 1.62 1.41 1.47 1.59 4.21 2.32 2.59 -26.75%
P/EPS 10,691.56 -39.30 -21.56 -28.37 -64.19 -48.60 -47.51 -
EY 0.01 -2.54 -4.64 -3.53 -1.56 -2.06 -2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.63 0.52 0.46 1.10 0.61 0.69 15.73%

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