[XL] QoQ Cumulative Quarter Result on 30-Apr-2020 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- 65.78%
YoY- -347.71%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 27,824 22,105 14,357 6,404 14,073 9,736 6,618 159.36%
PBT 691 634 299 -248 -688 -291 202 126.18%
Tax -223 -199 -132 -22 -101 -67 -41 207.69%
NP 468 435 167 -270 -789 -358 161 103.02%
-
NP to SH 468 435 167 -270 -789 -358 161 103.02%
-
Tax Rate 32.27% 31.39% 44.15% - - - 20.30% -
Total Cost 27,356 21,670 14,190 6,674 14,862 10,094 6,457 160.68%
-
Net Worth 46,938 49,560 48,761 48,761 48,761 49,560 49,560 -3.54%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 46,938 49,560 48,761 48,761 48,761 49,560 49,560 -3.54%
NOSH 79,936 79,936 79,936 79,936 79,936 79,936 79,936 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 1.68% 1.97% 1.16% -4.22% -5.61% -3.68% 2.43% -
ROE 1.00% 0.88% 0.34% -0.55% -1.62% -0.72% 0.32% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 34.97 27.65 17.96 8.01 17.61 12.18 8.28 160.14%
EPS 0.59 0.54 0.21 -0.34 -0.99 -0.45 0.20 105.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.62 0.61 0.61 0.61 0.62 0.62 -3.23%
Adjusted Per Share Value based on latest NOSH - 79,936
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 6.38 5.07 3.29 1.47 3.23 2.23 1.52 159.07%
EPS 0.11 0.10 0.04 -0.06 -0.18 -0.08 0.04 95.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1137 0.1118 0.1118 0.1118 0.1137 0.1137 -3.53%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.795 0.40 0.495 0.295 0.63 0.62 0.395 -
P/RPS 2.27 1.45 2.76 3.68 3.58 5.09 4.77 -38.90%
P/EPS 135.14 73.51 236.94 -87.34 -63.83 -138.44 196.12 -21.89%
EY 0.74 1.36 0.42 -1.14 -1.57 -0.72 0.51 28.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.65 0.81 0.48 1.03 1.00 0.64 64.10%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 26/03/21 21/12/20 23/09/20 29/06/20 27/03/20 30/12/19 25/09/19 -
Price 1.64 0.535 0.385 0.315 0.28 0.685 0.38 -
P/RPS 4.69 1.93 2.14 3.93 1.59 5.62 4.59 1.44%
P/EPS 278.79 98.31 184.29 -93.26 -28.37 -152.95 188.67 29.57%
EY 0.36 1.02 0.54 -1.07 -3.53 -0.65 0.53 -22.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 0.86 0.63 0.52 0.46 1.10 0.61 173.61%

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