[XL] QoQ Annualized Quarter Result on 31-Oct-2020 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 73.65%
YoY- 221.51%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 68,686 22,472 27,824 29,473 28,714 25,616 14,073 188.00%
PBT -324 -2,104 691 845 598 -992 -688 -39.49%
Tax -198 -188 -223 -265 -264 -88 -101 56.70%
NP -522 -2,292 468 580 334 -1,080 -789 -24.09%
-
NP to SH -522 -2,292 468 580 334 -1,080 -789 -24.09%
-
Tax Rate - - 32.27% 31.36% 44.15% - - -
Total Cost 69,208 24,764 27,356 28,893 28,380 26,696 14,862 179.12%
-
Net Worth 60,144 59,190 46,938 49,560 48,761 48,761 48,761 15.02%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 60,144 59,190 46,938 49,560 48,761 48,761 48,761 15.02%
NOSH 95,848 95,848 79,936 79,936 79,936 79,936 79,936 12.87%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -0.76% -10.20% 1.68% 1.97% 1.16% -4.22% -5.61% -
ROE -0.87% -3.87% 1.00% 1.17% 0.68% -2.21% -1.62% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 71.95 23.54 34.97 36.87 35.92 32.05 17.61 155.79%
EPS -0.56 -2.40 0.59 0.72 0.42 -1.36 -0.99 -31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.59 0.62 0.61 0.61 0.61 2.17%
Adjusted Per Share Value based on latest NOSH - 79,936
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 15.75 5.15 6.38 6.76 6.59 5.88 3.23 187.83%
EPS -0.12 -0.53 0.11 0.13 0.08 -0.25 -0.18 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1358 0.1077 0.1137 0.1118 0.1118 0.1118 15.08%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.78 1.58 0.795 0.40 0.495 0.295 0.63 -
P/RPS 1.08 6.71 2.27 1.08 1.38 0.92 3.58 -55.05%
P/EPS -142.65 -65.81 135.14 55.13 118.47 -21.83 -63.83 71.01%
EY -0.70 -1.52 0.74 1.81 0.84 -4.58 -1.57 -41.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 2.55 1.35 0.65 0.81 0.48 1.03 13.18%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 24/06/21 26/03/21 21/12/20 23/09/20 29/06/20 27/03/20 -
Price 0.81 0.87 1.64 0.535 0.385 0.315 0.28 -
P/RPS 1.13 3.70 4.69 1.45 1.07 0.98 1.59 -20.37%
P/EPS -148.14 -36.24 278.79 73.73 92.14 -23.31 -28.37 201.28%
EY -0.68 -2.76 0.36 1.36 1.09 -4.29 -3.53 -66.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.40 2.78 0.86 0.63 0.52 0.46 98.98%

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