[XL] YoY Quarter Result on 30-Apr-2019 [#1]

Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- 122.02%
YoY- 207.92%
Quarter Report
View:
Show?
Quarter Result
31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 19,175 5,618 6,404 3,323 3,150 3,303 2,871 35.47%
PBT 528 -526 -248 146 -83 35 -1,451 -
Tax -85 -47 -22 -37 -18 -2 -18 28.16%
NP 443 -573 -270 109 -101 33 -1,469 -
-
NP to SH 471 -573 -270 109 -101 33 -1,469 -
-
Tax Rate 16.10% - - 25.34% - 5.71% - -
Total Cost 18,732 6,191 6,674 3,214 3,251 3,270 4,340 26.33%
-
Net Worth 137,207 59,190 48,761 49,560 50,360 43,623 46,542 18.86%
Dividend
31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 137,207 59,190 48,761 49,560 50,360 43,623 46,542 18.86%
NOSH 218,169 95,848 79,936 79,936 79,936 72,705 72,722 19.20%
Ratio Analysis
31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 2.31% -10.20% -4.22% 3.28% -3.21% 1.00% -51.17% -
ROE 0.34% -0.97% -0.55% 0.22% -0.20% 0.08% -3.16% -
Per Share
31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 8.80 5.88 8.01 4.16 3.94 4.54 3.95 13.66%
EPS 0.22 -0.60 -0.34 0.14 -0.13 0.05 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.61 0.62 0.63 0.60 0.64 -0.25%
Adjusted Per Share Value based on latest NOSH - 79,936
31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 7.26 2.13 2.42 1.26 1.19 1.25 1.09 35.41%
EPS 0.18 -0.22 -0.10 0.04 -0.04 0.01 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5195 0.2241 0.1846 0.1876 0.1907 0.1652 0.1762 18.87%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/07/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.70 1.58 0.295 0.455 0.585 0.535 0.455 -
P/RPS 7.95 26.85 3.68 10.95 14.85 11.78 11.53 -5.77%
P/EPS 323.68 -263.25 -87.34 333.68 -463.00 1,178.70 -22.52 -
EY 0.31 -0.38 -1.14 0.30 -0.22 0.08 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.55 0.48 0.73 0.93 0.89 0.71 7.40%
Price Multiplier on Announcement Date
31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 27/09/22 24/06/21 29/06/20 27/06/19 28/06/18 23/06/17 24/06/16 -
Price 0.68 0.87 0.315 0.425 0.56 0.59 0.46 -
P/RPS 7.72 14.78 3.93 10.22 14.21 12.99 11.65 -6.36%
P/EPS 314.43 -144.95 -93.26 311.68 -443.21 1,299.88 -22.77 -
EY 0.32 -0.69 -1.07 0.32 -0.23 0.08 -4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.40 0.52 0.69 0.89 0.98 0.72 6.69%

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