[XL] QoQ 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- -38.67%
YoY- 151.64%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
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 28,725 5,618 5,719 7,748 7,953 6,404 4,337 253.08%
PBT 365 -526 57 335 547 -248 -397 -
Tax -52 -47 -24 -67 -110 -22 -34 32.77%
NP 313 -573 33 268 437 -270 -431 -
-
NP to SH 313 -573 33 268 437 -270 -431 -
-
Tax Rate 14.25% - 42.11% 20.00% 20.11% - - -
Total Cost 28,412 6,191 5,686 7,480 7,516 6,674 4,768 229.04%
-
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 1.09% -10.20% 0.58% 3.46% 5.49% -4.22% -9.94% -
ROE 0.52% -0.97% 0.07% 0.54% 0.90% -0.55% -0.88% -
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 30.09 5.88 7.19 9.69 9.95 8.01 5.43 213.47%
EPS 0.33 -0.60 0.04 0.34 0.55 -0.34 -0.54 -
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 6.59 1.29 1.31 1.78 1.82 1.47 0.99 254.27%
EPS 0.07 -0.13 0.01 0.06 0.10 -0.06 -0.10 -
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 2.59 26.85 11.06 4.13 4.98 3.68 11.61 -63.25%
P/EPS 237.91 -263.25 1,916.60 119.31 90.55 -87.34 -116.85 -
EY 0.42 -0.38 0.05 0.84 1.10 -1.14 -0.86 -
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 2.69 14.78 22.81 5.52 3.87 3.93 5.16 -35.25%
P/EPS 247.06 -144.95 3,953.74 159.58 70.42 -93.26 -51.93 -
EY 0.40 -0.69 0.03 0.63 1.42 -1.07 -1.93 -
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