[XL] YoY Quarter Result on 30-Apr-2017 [#1]

Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -89.0%
YoY- 102.25%
Quarter Report
View:
Show?
Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 6,404 3,323 3,150 3,303 2,871 2,721 3,162 12.46%
PBT -248 146 -83 35 -1,451 57 -169 6.59%
Tax -22 -37 -18 -2 -18 -26 -22 0.00%
NP -270 109 -101 33 -1,469 31 -191 5.93%
-
NP to SH -270 109 -101 33 -1,469 31 -191 5.93%
-
Tax Rate - 25.34% - 5.71% - 45.61% - -
Total Cost 6,674 3,214 3,251 3,270 4,340 2,690 3,353 12.14%
-
Net Worth 48,761 49,560 50,360 43,623 46,542 50,374 47,015 0.60%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 48,761 49,560 50,360 43,623 46,542 50,374 47,015 0.60%
NOSH 79,936 79,936 79,936 72,705 72,722 77,500 73,461 1.41%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -4.22% 3.28% -3.21% 1.00% -51.17% 1.14% -6.04% -
ROE -0.55% 0.22% -0.20% 0.08% -3.16% 0.06% -0.41% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 8.01 4.16 3.94 4.54 3.95 3.51 4.30 10.91%
EPS -0.34 0.14 -0.13 0.05 -2.02 0.04 -0.26 4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.63 0.60 0.64 0.65 0.64 -0.79%
Adjusted Per Share Value based on latest NOSH - 72,705
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 2.42 1.26 1.19 1.25 1.09 1.03 1.20 12.38%
EPS -0.10 0.04 -0.04 0.01 -0.56 0.01 -0.07 6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1876 0.1907 0.1652 0.1762 0.1907 0.178 0.60%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.295 0.455 0.585 0.535 0.455 0.355 0.265 -
P/RPS 3.68 10.95 14.85 11.78 11.53 10.11 6.16 -8.22%
P/EPS -87.34 333.68 -463.00 1,178.70 -22.52 887.50 -101.92 -2.53%
EY -1.14 0.30 -0.22 0.08 -4.44 0.11 -0.98 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.73 0.93 0.89 0.71 0.55 0.41 2.65%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 29/06/20 27/06/19 28/06/18 23/06/17 24/06/16 24/06/15 26/06/14 -
Price 0.315 0.425 0.56 0.59 0.46 0.53 0.285 -
P/RPS 3.93 10.22 14.21 12.99 11.65 15.10 6.62 -8.31%
P/EPS -93.26 311.68 -443.21 1,299.88 -22.77 1,325.00 -109.62 -2.65%
EY -1.07 0.32 -0.23 0.08 -4.39 0.08 -0.91 2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.69 0.89 0.98 0.72 0.82 0.45 2.43%

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