[XL] QoQ Cumulative 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- 160.48%
YoY- 221.51%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 34,343 5,618 27,824 22,105 14,357 6,404 14,073 81.35%
PBT -162 -526 691 634 299 -248 -688 -61.90%
Tax -99 -47 -223 -199 -132 -22 -101 -1.32%
NP -261 -573 468 435 167 -270 -789 -52.20%
-
NP to SH -261 -573 468 435 167 -270 -789 -52.20%
-
Tax Rate - - 32.27% 31.39% 44.15% - - -
Total Cost 34,604 6,191 27,356 21,670 14,190 6,674 14,862 75.76%
-
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 -0.43% -0.97% 1.00% 0.88% 0.34% -0.55% -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 35.97 5.88 34.97 27.65 17.96 8.01 17.61 61.05%
EPS -0.28 -0.60 0.59 0.54 0.21 -0.34 -0.99 -56.94%
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 7.88 1.29 6.38 5.07 3.29 1.47 3.23 81.32%
EPS -0.06 -0.13 0.11 0.10 0.04 -0.06 -0.18 -51.95%
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 2.17 26.85 2.27 1.45 2.76 3.68 3.58 -28.39%
P/EPS -285.31 -263.25 135.14 73.51 236.94 -87.34 -63.83 171.59%
EY -0.35 -0.38 0.74 1.36 0.42 -1.14 -1.57 -63.26%
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 2.25 14.78 4.69 1.93 2.14 3.93 1.59 26.07%
P/EPS -296.28 -144.95 278.79 98.31 184.29 -93.26 -28.37 378.46%
EY -0.34 -0.69 0.36 1.02 0.54 -1.07 -3.53 -79.01%
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