[XL] QoQ Quarter Result on 31-Oct-2014 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -82.67%
YoY- 113.31%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 3,559 2,721 3,250 3,134 3,161 3,162 2,783 17.87%
PBT 377 57 533 45 237 -169 565 -23.69%
Tax -25 -26 -103 -6 -12 -22 34 -
NP 352 31 430 39 225 -191 599 -29.91%
-
NP to SH 352 31 430 39 225 -191 599 -29.91%
-
Tax Rate 6.63% 45.61% 19.32% 13.33% 5.06% - -6.02% -
Total Cost 3,207 2,690 2,820 3,095 2,936 3,353 2,184 29.28%
-
Net Worth 47,666 50,374 47,372 49,919 46,451 47,015 46,751 1.30%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 47,666 50,374 47,372 49,919 46,451 47,015 46,751 1.30%
NOSH 73,333 77,500 72,881 77,999 72,580 73,461 73,048 0.26%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 9.89% 1.14% 13.23% 1.24% 7.12% -6.04% 21.52% -
ROE 0.74% 0.06% 0.91% 0.08% 0.48% -0.41% 1.28% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 4.85 3.51 4.46 4.02 4.36 4.30 3.81 17.50%
EPS 0.48 0.04 0.59 0.05 0.31 -0.26 0.82 -30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.64 0.64 0.64 0.64 1.04%
Adjusted Per Share Value based on latest NOSH - 77,999
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 0.82 0.62 0.75 0.72 0.73 0.73 0.64 18.01%
EPS 0.08 0.01 0.10 0.01 0.05 -0.04 0.14 -31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1155 0.1087 0.1145 0.1065 0.1078 0.1072 1.30%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.605 0.355 0.355 0.38 0.35 0.265 0.23 -
P/RPS 12.47 10.11 7.96 9.46 8.04 6.16 6.04 62.35%
P/EPS 126.04 887.50 60.17 760.00 112.90 -101.92 28.05 173.05%
EY 0.79 0.11 1.66 0.13 0.89 -0.98 3.57 -63.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.55 0.55 0.59 0.55 0.41 0.36 88.60%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 28/09/15 24/06/15 26/03/15 30/12/14 25/09/14 26/06/14 26/03/14 -
Price 0.52 0.53 0.345 0.33 0.42 0.285 0.25 -
P/RPS 10.71 15.10 7.74 8.21 9.64 6.62 6.56 38.77%
P/EPS 108.33 1,325.00 58.47 660.00 135.48 -109.62 30.49 133.38%
EY 0.92 0.08 1.71 0.15 0.74 -0.91 3.28 -57.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.53 0.52 0.66 0.45 0.39 61.65%

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