[XL] YoY Quarter Result on 2022-04-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/04/23 30/04/22 31/10/21 31/01/22 - - - CAGR
Revenue 15,130 24,469 22,204 27,690 - - - -38.49% YoY % -38.17% 10.20% -19.81% - - - - Horiz. % 54.64% 88.37% 80.19% 100.00% - - -
PBT 3,689 483 74 850 - - - 225.48% YoY % 663.77% 552.70% -91.29% - - - - Horiz. % 434.00% 56.82% 8.71% 100.00% - - -
Tax -218 -210 3 -550 - - - -52.48% YoY % -3.81% -7,100.00% 100.55% - - - - Horiz. % 39.64% 38.18% -0.55% 100.00% - - -
NP 3,471 273 77 300 - - - 615.95% YoY % 1,171.43% 254.55% -74.33% - - - - Horiz. % 1,157.00% 91.00% 25.67% 100.00% - - -
NP to SH 3,552 273 77 300 - - - 629.35% YoY % 1,201.10% 254.55% -74.33% - - - - Horiz. % 1,184.00% 91.00% 25.67% 100.00% - - -
Tax Rate 5.91 % 43.48 % -4.05 % 64.71 % - % - % - % -85.40% YoY % -86.41% 1,173.58% -106.26% - - - - Horiz. % 9.13% 67.19% -6.26% 100.00% - - -
Total Cost 11,659 24,196 22,127 27,390 - - - -49.67% YoY % -51.81% 9.35% -19.22% - - - - Horiz. % 42.57% 88.34% 80.78% 100.00% - - -
Net Worth 152,349 124,262 76,397 104,387 - - - 35.52% YoY % 22.60% 62.65% -26.81% - - - - Horiz. % 145.95% 119.04% 73.19% 100.00% - - -
Dividend 30/04/23 30/04/22 31/10/21 31/01/22 - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 30/04/23 30/04/22 31/10/21 31/01/22 - - - CAGR
Net Worth 152,349 124,262 76,397 104,387 - - - 35.52% YoY % 22.60% 62.65% -26.81% - - - - Horiz. % 145.95% 119.04% 73.19% 100.00% - - -
NOSH 238,046 180,090 101,863 130,484 - - - 62.15% YoY % 32.18% 76.80% -21.93% - - - - Horiz. % 182.43% 138.02% 78.07% 100.00% - - -
Ratio Analysis 30/04/23 30/04/22 31/10/21 31/01/22 - - - CAGR
NP Margin 22.94 % 1.12 % 0.35 % 1.08 % - % - % - % 1,066.80% YoY % 1,948.21% 220.00% -67.59% - - - - Horiz. % 2,124.07% 103.70% 32.41% 100.00% - - -
ROE 2.33 % 0.22 % 0.10 % 0.29 % - % - % - % 434.02% YoY % 959.09% 120.00% -65.52% - - - - Horiz. % 803.45% 75.86% 34.48% 100.00% - - -
Per Share 30/04/23 30/04/22 31/10/21 31/01/22 - - - CAGR
RPS 6.36 13.59 21.80 21.22 - - - -62.04% YoY % -53.20% -37.66% 2.73% - - - - Horiz. % 29.97% 64.04% 102.73% 100.00% - - -
EPS 1.49 0.15 0.08 0.23 - - - 349.14% YoY % 893.33% 87.50% -65.22% - - - - Horiz. % 647.83% 65.22% 34.78% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.6400 0.6900 0.7500 0.8000 - - - -16.42% YoY % -7.25% -8.00% -6.25% - - - - Horiz. % 80.00% 86.25% 93.75% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 269,120 30/04/23 30/04/22 31/10/21 31/01/22 - - - CAGR
RPS 5.62 9.09 8.25 10.29 - - - -38.51% YoY % -38.17% 10.18% -19.83% - - - - Horiz. % 54.62% 88.34% 80.17% 100.00% - - -
EPS 1.32 0.10 0.03 0.11 - - - 637.27% YoY % 1,220.00% 233.33% -72.73% - - - - Horiz. % 1,200.00% 90.91% 27.27% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.5661 0.4617 0.2839 0.3879 - - - 35.52% YoY % 22.61% 62.63% -26.81% - - - - Horiz. % 145.94% 119.03% 73.19% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 31/10/21 31/01/22 - - - CAGR
Date 28/04/23 29/04/22 29/10/21 31/01/22 - - - -
Price 0.7800 0.7800 0.6800 0.7150 - - - -
P/RPS 12.27 5.74 3.12 3.37 - - - 182.62% YoY % 113.76% 83.97% -7.42% - - - - Horiz. % 364.09% 170.33% 92.58% 100.00% - - -
P/EPS 52.27 514.54 899.57 310.99 - - - -76.16% YoY % -89.84% -42.80% 189.26% - - - - Horiz. % 16.81% 165.45% 289.26% 100.00% - - -
EY 1.91 0.19 0.11 0.32 - - - 320.52% YoY % 905.26% 72.73% -65.62% - - - - Horiz. % 596.88% 59.38% 34.38% 100.00% - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.22 1.13 0.91 0.89 - - - 28.86% YoY % 7.96% 24.18% 2.25% - - - - Horiz. % 137.08% 126.97% 102.25% 100.00% - - -
Price Multiplier on Announcement Date 30/04/23 30/04/22 31/10/21 31/01/22 - - - CAGR
Date 30/06/23 29/06/22 22/12/21 29/03/22 - - - -
Price 0.7800 0.7050 0.6850 0.7450 - - - -
P/RPS 12.27 5.19 3.14 3.51 - - - 173.52% YoY % 136.42% 65.29% -10.54% - - - - Horiz. % 349.57% 147.86% 89.46% 100.00% - - -
P/EPS 52.27 465.07 906.18 324.04 - - - -76.93% YoY % -88.76% -48.68% 179.65% - - - - Horiz. % 16.13% 143.52% 279.65% 100.00% - - -
EY 1.91 0.22 0.11 0.31 - - - 331.39% YoY % 768.18% 100.00% -64.52% - - - - Horiz. % 616.13% 70.97% 35.48% 100.00% - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.22 1.02 0.91 0.93 - - - 24.39% YoY % 19.61% 12.09% -2.15% - - - - Horiz. % 131.18% 109.68% 97.85% 100.00% - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment