[XL] QoQ Cumulative Quarter Result on 31-Jul-2021 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 54.45%
YoY- -256.29%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 24,469 84,237 56,547 34,343 5,618 27,824 22,105 7.02%
PBT 483 762 -88 -162 -526 691 634 -16.62%
Tax -210 -646 -96 -99 -47 -223 -199 3.66%
NP 273 116 -184 -261 -573 468 435 -26.76%
-
NP to SH 273 116 -184 -261 -573 468 435 -26.76%
-
Tax Rate 43.48% 84.78% - - - 32.27% 31.39% -
Total Cost 24,196 84,121 56,731 34,604 6,191 27,356 21,670 7.64%
-
Net Worth 124,262 104,387 76,397 60,144 59,190 46,938 49,560 84.87%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 124,262 104,387 76,397 60,144 59,190 46,938 49,560 84.87%
NOSH 218,169 141,467 118,954 95,848 95,848 79,936 79,936 95.65%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 1.12% 0.14% -0.33% -0.76% -10.20% 1.68% 1.97% -
ROE 0.22% 0.11% -0.24% -0.43% -0.97% 1.00% 0.88% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 13.59 64.56 55.51 35.97 5.88 34.97 27.65 -37.80%
EPS 0.15 0.11 -0.19 -0.28 -0.60 0.59 0.54 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.80 0.75 0.63 0.62 0.59 0.62 7.41%
Adjusted Per Share Value based on latest NOSH - 95,848
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 5.61 19.32 12.97 7.88 1.29 6.38 5.07 6.99%
EPS 0.06 0.03 -0.04 -0.06 -0.13 0.11 0.10 -28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.285 0.2394 0.1752 0.138 0.1358 0.1077 0.1137 84.83%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.78 0.715 0.68 0.78 1.58 0.795 0.40 -
P/RPS 5.74 1.11 1.22 2.17 26.85 2.27 1.45 150.87%
P/EPS 514.54 804.28 -376.45 -285.31 -263.25 135.14 73.51 267.22%
EY 0.19 0.12 -0.27 -0.35 -0.38 0.74 1.36 -73.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 0.91 1.24 2.55 1.35 0.65 44.72%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 29/03/22 22/12/21 28/09/21 24/06/21 26/03/21 21/12/20 -
Price 0.705 0.745 0.685 0.81 0.87 1.64 0.535 -
P/RPS 5.19 1.15 1.23 2.25 14.78 4.69 1.93 93.72%
P/EPS 465.07 838.02 -379.22 -296.28 -144.95 278.79 98.31 182.60%
EY 0.22 0.12 -0.26 -0.34 -0.69 0.36 1.02 -64.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 0.91 1.29 1.40 2.78 0.86 12.08%

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