[XL] YoY Cumulative Quarter Result on 31-Oct-2024 [#2]

Announcement Date
30-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- 84.39%
YoY- 177.91%
View:
Show?
Cumulative Result
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 74,049 35,418 58,755 34,343 14,357 6,618 6,471 47.62%
PBT 6,104 2,268 897 -162 299 202 -85 -
Tax -295 -318 -312 -99 -132 -41 -54 31.17%
NP 5,809 1,950 585 -261 167 161 -139 -
-
NP to SH 5,825 2,096 671 -261 167 161 -139 -
-
Tax Rate 4.83% 14.02% 34.78% - 44.15% 20.30% - -
Total Cost 68,240 33,468 58,170 34,604 14,190 6,457 6,610 45.21%
-
Net Worth 197,457 160,408 132,764 60,144 48,761 49,560 50,360 24.40%
Dividend
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 197,457 160,408 132,764 60,144 48,761 49,560 50,360 24.40%
NOSH 329,096 252,206 219,111 95,848 79,936 79,936 79,936 25.37%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 7.84% 5.51% 1.00% -0.76% 1.16% 2.43% -2.15% -
ROE 2.95% 1.31% 0.51% -0.43% 0.34% 0.32% -0.28% -
Per Share
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 22.50 14.35 27.00 35.97 17.96 8.28 8.10 17.73%
EPS 1.77 0.86 0.33 -0.28 0.21 0.20 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.65 0.61 0.63 0.61 0.62 0.63 -0.77%
Adjusted Per Share Value based on latest NOSH - 355,466
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 20.83 9.96 16.53 9.66 4.04 1.86 1.82 47.63%
EPS 1.64 0.59 0.19 -0.07 0.05 0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5555 0.4513 0.3735 0.1692 0.1372 0.1394 0.1417 24.39%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/10/24 31/10/23 31/10/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.505 0.81 0.67 0.78 0.495 0.395 0.53 -
P/RPS 2.24 5.64 2.48 2.17 2.76 4.77 6.55 -15.75%
P/EPS 28.53 95.37 217.32 -285.31 236.94 196.12 -304.80 -
EY 3.50 1.05 0.46 -0.35 0.42 0.51 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.25 1.10 1.24 0.81 0.64 0.84 0.00%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/12/24 28/12/23 28/12/22 28/09/21 23/09/20 25/09/19 26/09/18 -
Price 0.515 0.80 0.78 0.81 0.385 0.38 0.535 -
P/RPS 2.29 5.57 2.89 2.25 2.14 4.59 6.61 -15.58%
P/EPS 29.10 94.19 253.00 -296.28 184.29 188.67 -307.67 -
EY 3.44 1.06 0.40 -0.34 0.54 0.53 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.23 1.28 1.29 0.63 0.61 0.85 0.18%

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