[XL] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -19.81%
YoY- -96.89%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 6,323 3,162 10,854 8,071 5,382 2,746 12,994 -38.21%
PBT 68 -169 -1,982 -1,823 -1,533 -997 -12,965 -
Tax -34 -22 85 51 54 -39 505 -
NP 34 -191 -1,897 -1,772 -1,479 -1,036 -12,460 -
-
NP to SH 34 -191 -1,897 -1,772 -1,479 -1,036 -12,460 -
-
Tax Rate 50.00% - - - - - - -
Total Cost 6,289 3,353 12,751 9,843 6,861 3,782 25,454 -60.72%
-
Net Worth 43,519 47,015 46,516 46,478 47,357 47,422 48,705 -7.24%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 43,519 47,015 46,516 46,478 47,357 47,422 48,705 -7.24%
NOSH 67,999 73,461 72,681 72,622 72,857 72,957 72,695 -4.36%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 0.54% -6.04% -17.48% -21.96% -27.48% -37.73% -95.89% -
ROE 0.08% -0.41% -4.08% -3.81% -3.12% -2.18% -25.58% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 9.30 4.30 14.93 11.11 7.39 3.76 17.87 -35.37%
EPS 0.05 -0.26 -2.61 -2.44 -2.03 -1.42 -17.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.64 0.65 0.65 0.67 -3.01%
Adjusted Per Share Value based on latest NOSH - 73,249
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 1.45 0.73 2.49 1.85 1.23 0.63 2.98 -38.21%
EPS 0.01 -0.04 -0.44 -0.41 -0.34 -0.24 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0998 0.1078 0.1067 0.1066 0.1086 0.1088 0.1117 -7.25%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.35 0.265 0.23 0.22 0.21 0.26 0.315 -
P/RPS 3.76 6.16 1.54 1.98 2.84 6.91 1.76 66.10%
P/EPS 700.00 -101.92 -8.81 -9.02 -10.34 -18.31 -1.84 -
EY 0.14 -0.98 -11.35 -11.09 -9.67 -5.46 -54.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.36 0.34 0.32 0.40 0.47 11.07%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 26/06/14 26/03/14 26/12/13 27/09/13 26/06/13 29/03/13 -
Price 0.42 0.285 0.25 0.215 0.22 0.29 0.30 -
P/RPS 4.52 6.62 1.67 1.93 2.98 7.70 1.68 93.79%
P/EPS 840.00 -109.62 -9.58 -8.81 -10.84 -20.42 -1.75 -
EY 0.12 -0.91 -10.44 -11.35 -9.23 -4.90 -57.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.39 0.34 0.34 0.45 0.45 29.17%

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