[XL] QoQ Annualized Quarter Result on 31-Oct-2018 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
21-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- -106.23%
YoY- -16.53%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 13,236 13,292 12,967 12,948 12,942 12,600 13,204 0.16%
PBT 404 584 -800 -444 -170 -332 114 132.98%
Tax -82 -148 -125 -129 -108 -72 -35 76.67%
NP 322 436 -925 -573 -278 -404 79 155.82%
-
NP to SH 322 436 -925 -573 -278 -404 79 155.82%
-
Tax Rate 20.30% 25.34% - - - - 30.70% -
Total Cost 12,914 12,856 13,892 13,521 13,220 13,004 13,125 -1.07%
-
Net Worth 49,560 49,560 50,360 49,560 50,360 50,360 49,560 0.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 49,560 49,560 50,360 49,560 50,360 50,360 49,560 0.00%
NOSH 79,936 79,936 79,936 79,936 79,936 79,936 79,936 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 2.43% 3.28% -7.13% -4.43% -2.15% -3.21% 0.60% -
ROE 0.65% 0.88% -1.84% -1.16% -0.55% -0.80% 0.16% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 16.56 16.63 16.22 16.20 16.19 15.76 16.52 0.16%
EPS 0.40 0.56 -1.16 -0.72 -0.34 -0.52 0.10 152.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.63 0.62 0.63 0.63 0.62 0.00%
Adjusted Per Share Value based on latest NOSH - 79,936
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 3.04 3.05 2.97 2.97 2.97 2.89 3.03 0.22%
EPS 0.07 0.10 -0.21 -0.13 -0.06 -0.09 0.02 131.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.1137 0.1155 0.1137 0.1155 0.1155 0.1137 0.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.395 0.455 0.45 0.50 0.53 0.585 0.60 -
P/RPS 2.39 2.74 2.77 3.09 3.27 3.71 3.63 -24.37%
P/EPS 98.06 83.42 -38.89 -69.71 -152.40 -115.75 607.12 -70.44%
EY 1.02 1.20 -2.57 -1.43 -0.66 -0.86 0.16 244.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.71 0.81 0.84 0.93 0.97 -24.26%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 25/09/19 27/06/19 27/03/19 21/12/18 26/09/18 28/06/18 22/03/18 -
Price 0.38 0.425 0.425 0.44 0.535 0.56 0.57 -
P/RPS 2.29 2.56 2.62 2.72 3.30 3.55 3.45 -23.96%
P/EPS 94.34 77.92 -36.73 -61.35 -153.84 -110.80 576.76 -70.19%
EY 1.06 1.28 -2.72 -1.63 -0.65 -0.90 0.17 239.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.67 0.71 0.85 0.89 0.92 -24.01%

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