[XL] QoQ Quarter Result on 30-Apr-2021 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- -1836.36%
YoY- -112.22%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 27,690 22,204 28,725 5,618 5,719 7,748 7,953 129.19%
PBT 850 74 365 -526 57 335 547 34.05%
Tax -550 3 -52 -47 -24 -67 -110 191.54%
NP 300 77 313 -573 33 268 437 -22.12%
-
NP to SH 300 77 313 -573 33 268 437 -22.12%
-
Tax Rate 64.71% -4.05% 14.25% - 42.11% 20.00% 20.11% -
Total Cost 27,390 22,127 28,412 6,191 5,686 7,480 7,516 136.25%
-
Net Worth 104,387 76,397 60,144 59,190 46,938 49,560 48,761 65.87%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 104,387 76,397 60,144 59,190 46,938 49,560 48,761 65.87%
NOSH 141,467 118,954 95,848 95,848 79,936 79,936 79,936 46.15%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 1.08% 0.35% 1.09% -10.20% 0.58% 3.46% 5.49% -
ROE 0.29% 0.10% 0.52% -0.97% 0.07% 0.54% 0.90% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 21.22 21.80 30.09 5.88 7.19 9.69 9.95 65.45%
EPS 0.23 0.08 0.33 -0.60 0.04 0.34 0.55 -43.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.63 0.62 0.59 0.62 0.61 19.75%
Adjusted Per Share Value based on latest NOSH - 95,848
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 6.35 5.09 6.59 1.29 1.31 1.78 1.82 129.51%
EPS 0.07 0.02 0.07 -0.13 0.01 0.06 0.10 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.1752 0.138 0.1358 0.1077 0.1137 0.1118 65.90%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.715 0.68 0.78 1.58 0.795 0.40 0.495 -
P/RPS 3.37 3.12 2.59 26.85 11.06 4.13 4.98 -22.86%
P/EPS 310.99 899.57 237.91 -263.25 1,916.60 119.31 90.55 127.12%
EY 0.32 0.11 0.42 -0.38 0.05 0.84 1.10 -55.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 1.24 2.55 1.35 0.65 0.81 6.46%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 22/12/21 28/09/21 24/06/21 26/03/21 21/12/20 23/09/20 -
Price 0.745 0.685 0.81 0.87 1.64 0.535 0.385 -
P/RPS 3.51 3.14 2.69 14.78 22.81 5.52 3.87 -6.28%
P/EPS 324.04 906.18 247.06 -144.95 3,953.74 159.58 70.42 175.88%
EY 0.31 0.11 0.40 -0.69 0.03 0.63 1.42 -63.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 1.29 1.40 2.78 0.86 0.63 29.55%

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