[XL] QoQ Quarter Result on 31-Oct-2011 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -4377.97%
YoY- -9381.36%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 3,534 3,951 2,775 4,896 3,524 3,744 5,260 -23.30%
PBT -295 880 7,096 -64,144 -298 -1,809 -231 17.72%
Tax 2,361 -970 8,530 5,393 -1,014 297 568 158.74%
NP 2,066 -90 15,626 -58,751 -1,312 -1,512 337 235.33%
-
NP to SH 2,066 -90 15,626 -58,751 -1,312 -1,512 337 235.33%
-
Tax Rate - 110.23% -120.21% - - - - -
Total Cost 1,468 4,041 -12,851 63,647 4,836 5,256 4,923 -55.39%
-
Net Worth 69,109 69,000 61,051 61,797 120,266 121,396 123,810 -32.23%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 69,109 69,000 61,051 61,797 120,266 121,396 123,810 -32.23%
NOSH 72,746 75,000 72,680 72,702 72,888 72,692 73,260 -0.46%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 58.46% -2.28% 563.10% -1,199.98% -37.23% -40.38% 6.41% -
ROE 2.99% -0.13% 25.59% -95.07% -1.09% -1.25% 0.27% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 4.86 5.27 3.82 6.73 4.83 5.15 7.18 -22.92%
EPS 2.84 -0.12 21.49 -80.81 -1.80 -2.08 0.46 236.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.84 0.85 1.65 1.67 1.69 -31.91%
Adjusted Per Share Value based on latest NOSH - 72,702
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 0.81 0.91 0.64 1.12 0.81 0.86 1.21 -23.49%
EPS 0.47 -0.02 3.58 -13.48 -0.30 -0.35 0.08 225.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.1583 0.14 0.1417 0.2758 0.2784 0.284 -32.23%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.45 0.54 0.47 0.38 0.435 0.50 0.56 -
P/RPS 9.26 10.25 12.31 5.64 9.00 9.71 7.80 12.13%
P/EPS 15.85 -450.00 2.19 -0.47 -24.17 -24.04 121.74 -74.34%
EY 6.31 -0.22 45.74 -212.66 -4.14 -4.16 0.82 290.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.56 0.45 0.26 0.30 0.33 26.61%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 25/09/12 29/06/12 28/03/12 27/12/11 26/09/11 23/06/11 28/03/11 -
Price 0.43 0.50 0.55 0.38 0.41 0.45 0.48 -
P/RPS 8.85 9.49 14.41 5.64 8.48 8.74 6.69 20.52%
P/EPS 15.14 -416.67 2.56 -0.47 -22.78 -21.63 104.35 -72.42%
EY 6.60 -0.24 39.09 -212.66 -4.39 -4.62 0.96 261.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.65 0.45 0.25 0.27 0.28 37.24%

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