[XL] QoQ Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 416.78%
YoY- 126.52%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 13,718 12,560 10,884 12,707 12,609 12,646 12,648 5.54%
PBT 1,474 868 228 646 150 136 -676 -
Tax 0 -102 -104 -143 -53 -68 -88 -
NP 1,474 766 124 503 97 68 -764 -
-
NP to SH 1,513 766 124 503 97 68 -764 -
-
Tax Rate 0.00% 11.75% 45.61% 22.14% 35.33% 50.00% - -
Total Cost 12,244 11,794 10,760 12,204 12,512 12,578 13,412 -5.87%
-
Net Worth 48,019 46,971 50,374 47,384 46,719 43,519 47,015 1.41%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 48,019 46,971 50,374 47,384 46,719 43,519 47,015 1.41%
NOSH 72,756 72,264 77,500 72,898 72,999 67,999 73,461 -0.63%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 10.75% 6.10% 1.14% 3.96% 0.77% 0.54% -6.04% -
ROE 3.15% 1.63% 0.25% 1.06% 0.21% 0.16% -1.63% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 18.86 17.38 14.04 17.43 17.27 18.60 17.22 6.23%
EPS 2.08 1.06 0.16 0.69 0.13 0.10 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.65 0.64 0.64 0.64 2.06%
Adjusted Per Share Value based on latest NOSH - 72,881
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 3.15 2.88 2.50 2.91 2.89 2.90 2.90 5.65%
EPS 0.35 0.18 0.03 0.12 0.02 0.02 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1077 0.1155 0.1087 0.1072 0.0998 0.1078 1.41%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.45 0.605 0.355 0.355 0.38 0.35 0.265 -
P/RPS 2.39 3.48 2.53 2.04 2.20 1.88 1.54 33.93%
P/EPS 21.63 57.08 221.88 51.45 285.00 350.00 -25.48 -
EY 4.62 1.75 0.45 1.94 0.35 0.29 -3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.93 0.55 0.55 0.59 0.55 0.41 39.98%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 28/09/15 24/06/15 26/03/15 30/12/14 25/09/14 26/06/14 -
Price 0.45 0.52 0.53 0.345 0.33 0.42 0.285 -
P/RPS 2.39 2.99 3.77 1.98 1.91 2.26 1.66 27.42%
P/EPS 21.63 49.06 331.25 50.00 247.50 420.00 -27.40 -
EY 4.62 2.04 0.30 2.00 0.40 0.24 -3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.82 0.53 0.52 0.66 0.45 31.58%

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