[XL] YoY Quarter Result on 30-Apr-2022 [#1]

Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- -9.0%
YoY- 147.64%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 24,469 5,618 6,404 3,323 3,150 3,303 2,871 42.89%
PBT 483 -526 -248 146 -83 35 -1,451 -
Tax -210 -47 -22 -37 -18 -2 -18 50.57%
NP 273 -573 -270 109 -101 33 -1,469 -
-
NP to SH 273 -573 -270 109 -101 33 -1,469 -
-
Tax Rate 43.48% - - 25.34% - 5.71% - -
Total Cost 24,196 6,191 6,674 3,214 3,251 3,270 4,340 33.14%
-
Net Worth 124,262 59,190 48,761 49,560 50,360 43,623 46,542 17.77%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 124,262 59,190 48,761 49,560 50,360 43,623 46,542 17.77%
NOSH 218,169 95,848 79,936 79,936 79,936 72,705 72,722 20.08%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 1.12% -10.20% -4.22% 3.28% -3.21% 1.00% -51.17% -
ROE 0.22% -0.97% -0.55% 0.22% -0.20% 0.08% -3.16% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 13.59 5.88 8.01 4.16 3.94 4.54 3.95 22.85%
EPS 0.15 -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 0.69 0.62 0.61 0.62 0.63 0.60 0.64 1.26%
Adjusted Per Share Value based on latest NOSH - 218,169
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 11.22 2.58 2.94 1.52 1.44 1.51 1.32 42.83%
EPS 0.13 -0.26 -0.12 0.05 -0.05 0.02 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5696 0.2713 0.2235 0.2272 0.2308 0.20 0.2133 17.77%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.78 1.58 0.295 0.455 0.585 0.535 0.455 -
P/RPS 5.74 26.85 3.68 10.95 14.85 11.78 11.53 -10.96%
P/EPS 514.54 -263.25 -87.34 333.68 -463.00 1,178.70 -22.52 -
EY 0.19 -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 1.13 2.55 0.48 0.73 0.93 0.89 0.71 8.04%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/06/22 24/06/21 29/06/20 27/06/19 28/06/18 23/06/17 24/06/16 -
Price 0.705 0.87 0.315 0.425 0.56 0.59 0.46 -
P/RPS 5.19 14.78 3.93 10.22 14.21 12.99 11.65 -12.60%
P/EPS 465.07 -144.95 -93.26 311.68 -443.21 1,299.88 -22.77 -
EY 0.22 -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 1.02 1.40 0.52 0.69 0.89 0.98 0.72 5.97%

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