[XL] QoQ Annualized Quarter Result on 31-Jan-2016 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- -49.45%
YoY- 52.09%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 10,686 10,452 11,484 12,900 13,718 12,560 10,884 -1.21%
PBT -5,525 -6,944 -5,804 763 1,474 868 228 -
Tax -44 -70 -72 2 0 -102 -104 -43.49%
NP -5,569 -7,014 -5,876 765 1,474 766 124 -
-
NP to SH -5,569 -7,014 -5,876 765 1,513 766 124 -
-
Tax Rate - - - -0.26% 0.00% 11.75% 45.61% -
Total Cost 16,255 17,466 17,360 12,135 12,244 11,794 10,760 31.49%
-
Net Worth 43,586 44,383 46,542 48,022 48,019 46,971 50,374 -9.15%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 43,586 44,383 46,542 48,022 48,019 46,971 50,374 -9.15%
NOSH 72,643 72,759 72,722 72,761 72,756 72,264 77,500 -4.20%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin -52.11% -67.11% -51.17% 5.93% 10.75% 6.10% 1.14% -
ROE -12.78% -15.80% -12.63% 1.59% 3.15% 1.63% 0.25% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 14.71 14.37 15.79 17.73 18.86 17.38 14.04 3.14%
EPS -7.67 -9.64 -8.08 1.05 2.08 1.06 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.64 0.66 0.66 0.65 0.65 -5.17%
Adjusted Per Share Value based on latest NOSH - 72,745
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 2.45 2.40 2.63 2.96 3.15 2.88 2.50 -1.33%
EPS -1.28 -1.61 -1.35 0.18 0.35 0.18 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.1018 0.1068 0.1101 0.1101 0.1077 0.1155 -9.11%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.42 0.425 0.455 0.445 0.45 0.605 0.355 -
P/RPS 2.85 2.96 2.88 2.51 2.39 3.48 2.53 8.22%
P/EPS -5.48 -4.41 -5.63 42.33 21.63 57.08 221.88 -
EY -18.25 -22.68 -17.76 2.36 4.62 1.75 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.71 0.67 0.68 0.93 0.55 17.35%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 23/12/16 30/09/16 24/06/16 28/03/16 28/12/15 28/09/15 24/06/15 -
Price 0.415 0.43 0.46 0.43 0.45 0.52 0.53 -
P/RPS 2.82 2.99 2.91 2.43 2.39 2.99 3.77 -17.52%
P/EPS -5.41 -4.46 -5.69 40.90 21.63 49.06 331.25 -
EY -18.47 -22.42 -17.57 2.45 4.62 2.04 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.72 0.65 0.68 0.80 0.82 -10.82%

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