[XL] YoY TTM Result on 31-Jul-2023 [#1]

Announcement Date
10-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jul-2023 [#1]
Profit Trend
QoQ- 13.21%
YoY- 438.89%
View:
Show?
TTM Result
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 60,845 93,538 27,038 17,153 13,140 13,051 11,365 30.76%
PBT 6,426 1,935 413 -1,082 -571 -4 -2,345 -
Tax -571 -842 -248 -86 -144 -51 -32 58.52%
NP 5,855 1,093 165 -1,168 -715 -55 -2,377 -
-
NP to SH 6,041 1,121 165 -1,168 -715 -55 -2,375 -
-
Tax Rate 8.89% 43.51% 60.05% - - - - -
Total Cost 54,990 92,445 26,873 18,321 13,855 13,106 13,742 24.81%
-
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 9.62% 1.17% 0.61% -6.81% -5.44% -0.42% -20.92% -
ROE 4.08% 0.82% 0.28% -2.40% -1.44% -0.11% -5.44% -
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 25.51 42.95 28.32 21.46 16.44 16.33 15.63 8.14%
EPS 2.53 0.51 0.17 -1.46 -0.89 -0.07 -3.27 -
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 - 243,581
31/07/23 31/07/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 23.04 35.41 10.24 6.49 4.98 4.94 4.30 30.78%
EPS 2.29 0.42 0.06 -0.44 -0.27 -0.02 -0.90 -
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 3.31 1.63 5.58 1.37 2.77 3.58 3.42 -0.52%
P/EPS 33.36 136.00 914.18 -20.19 -50.87 -850.24 -16.38 -
EY 3.00 0.74 0.11 -4.95 -1.97 -0.12 -6.11 -
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 3.37 1.58 3.07 1.47 2.59 3.43 3.77 -1.77%
P/EPS 33.96 132.11 503.38 -21.56 -47.51 -813.90 -18.06 -
EY 2.94 0.76 0.20 -4.64 -2.10 -0.12 -5.54 -
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