[XL] YoY Quarter Result on 30-Apr-2021 [#1]

Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- -1836.36%
YoY- -112.22%
Quarter Report
View:
Show?
Quarter Result
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 20,100 19,175 5,618 6,404 3,323 3,150 3,303 33.47%
PBT 1,389 528 -526 -248 146 -83 35 80.12%
Tax -275 -85 -47 -22 -37 -18 -2 119.71%
NP 1,114 443 -573 -270 109 -101 33 75.53%
-
NP to SH 1,176 471 -573 -270 109 -101 33 77.05%
-
Tax Rate 19.80% 16.10% - - 25.34% - 5.71% -
Total Cost 18,986 18,732 6,191 6,674 3,214 3,251 3,270 32.47%
-
Net Worth 147,887 137,207 59,190 48,761 49,560 50,360 43,623 21.55%
Dividend
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 147,887 137,207 59,190 48,761 49,560 50,360 43,623 21.55%
NOSH 243,581 218,169 95,848 79,936 79,936 79,936 72,705 21.32%
Ratio Analysis
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 5.54% 2.31% -10.20% -4.22% 3.28% -3.21% 1.00% -
ROE 0.80% 0.34% -0.97% -0.55% 0.22% -0.20% 0.08% -
Per Share
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 8.43 8.80 5.88 8.01 4.16 3.94 4.54 10.40%
EPS 0.49 0.22 -0.60 -0.34 0.14 -0.13 0.05 44.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.62 0.61 0.62 0.63 0.60 0.52%
Adjusted Per Share Value based on latest NOSH - 95,848
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 7.61 7.26 2.13 2.42 1.26 1.19 1.25 33.48%
EPS 0.45 0.18 -0.22 -0.10 0.04 -0.04 0.01 83.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5599 0.5195 0.2241 0.1846 0.1876 0.1907 0.1652 21.54%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 31/07/23 29/07/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.845 0.70 1.58 0.295 0.455 0.585 0.535 -
P/RPS 10.03 7.95 26.85 3.68 10.95 14.85 11.78 -2.53%
P/EPS 171.39 323.68 -263.25 -87.34 333.68 -463.00 1,178.70 -26.52%
EY 0.58 0.31 -0.38 -1.14 0.30 -0.22 0.08 37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.11 2.55 0.48 0.73 0.93 0.89 7.01%
Price Multiplier on Announcement Date
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 10/10/23 27/09/22 24/06/21 29/06/20 27/06/19 28/06/18 23/06/17 -
Price 0.86 0.68 0.87 0.315 0.425 0.56 0.59 -
P/RPS 10.21 7.72 14.78 3.93 10.22 14.21 12.99 -3.77%
P/EPS 174.43 314.43 -144.95 -93.26 311.68 -443.21 1,299.88 -27.46%
EY 0.57 0.32 -0.69 -1.07 0.32 -0.23 0.08 36.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.08 1.40 0.52 0.69 0.89 0.98 5.74%

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