[XL] QoQ TTM 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- -75.15%
YoY- 105.24%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 103,088 84,237 62,266 47,810 27,038 27,824 26,442 148.32%
PBT 1,772 763 -30 231 413 691 237 283.77%
Tax -809 -646 -120 -190 -248 -223 -233 129.81%
NP 963 117 -150 41 165 468 4 3809.06%
-
NP to SH 963 117 -150 41 165 468 4 3809.06%
-
Tax Rate 45.65% 84.67% - 82.25% 60.05% 32.27% 98.31% -
Total Cost 102,125 84,120 62,416 47,769 26,873 27,356 26,438 146.79%
-
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 0.93% 0.14% -0.24% 0.09% 0.61% 1.68% 0.02% -
ROE 0.77% 0.11% -0.20% 0.07% 0.28% 1.00% 0.01% -
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 57.24 64.56 61.13 50.08 28.32 34.97 33.08 44.27%
EPS 0.53 0.09 -0.15 0.04 0.17 0.59 0.01 1321.26%
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 23.64 19.32 14.28 10.97 6.20 6.38 6.06 148.42%
EPS 0.22 0.03 -0.03 0.01 0.04 0.11 0.00 -
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 1.36 1.11 1.11 1.56 5.58 2.27 1.21 8.12%
P/EPS 145.87 797.40 -461.78 1,816.22 914.18 135.14 7,993.69 -93.11%
EY 0.69 0.13 -0.22 0.06 0.11 0.74 0.01 1595.38%
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 1.23 1.15 1.12 1.62 3.07 4.69 1.62 -16.81%
P/EPS 131.84 830.86 -465.17 1,886.08 503.38 278.79 10,691.56 -94.70%
EY 0.76 0.12 -0.21 0.05 0.20 0.36 0.01 1708.50%
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