[XL] QoQ TTM Result on 30-Apr-2016 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -196.34%
YoY- -201.52%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 10,933 10,626 11,846 13,050 12,900 13,539 12,664 -9.29%
PBT -3,831 -4,488 -3,144 -746 762 1,639 1,012 -
Tax -46 -60 -62 -70 -78 -154 -160 -56.27%
NP -3,877 -4,548 -3,206 -816 684 1,485 852 -
-
NP to SH -3,877 -4,548 -3,126 -736 764 1,565 852 -
-
Tax Rate - - - - 10.24% 9.40% 15.81% -
Total Cost 14,810 15,174 15,052 13,866 12,216 12,054 11,812 16.19%
-
Net Worth 43,623 43,695 44,399 46,542 48,011 48,186 47,666 -5.71%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 43,623 43,695 44,399 46,542 48,011 48,186 47,666 -5.71%
NOSH 72,705 72,826 72,785 72,722 72,745 73,009 73,333 -0.56%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin -35.46% -42.80% -27.06% -6.25% 5.30% 10.97% 6.73% -
ROE -8.89% -10.41% -7.04% -1.58% 1.59% 3.25% 1.79% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 15.04 14.59 16.28 17.94 17.73 18.54 17.27 -8.76%
EPS -5.33 -6.25 -4.29 -1.01 1.05 2.14 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.61 0.64 0.66 0.66 0.65 -5.17%
Adjusted Per Share Value based on latest NOSH - 72,722
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 2.51 2.44 2.72 2.99 2.96 3.11 2.90 -9.13%
EPS -0.89 -1.04 -0.72 -0.17 0.18 0.36 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.1002 0.1018 0.1068 0.1101 0.1105 0.1093 -5.66%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.40 0.42 0.425 0.455 0.445 0.45 0.605 -
P/RPS 2.66 2.88 2.61 2.54 2.51 2.43 3.50 -16.65%
P/EPS -7.50 -6.73 -9.90 -44.96 42.37 20.99 52.07 -
EY -13.33 -14.87 -10.11 -2.22 2.36 4.76 1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.70 0.71 0.67 0.68 0.93 -19.55%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 28/03/17 23/12/16 30/09/16 24/06/16 28/03/16 28/12/15 28/09/15 -
Price 0.40 0.415 0.43 0.46 0.43 0.45 0.52 -
P/RPS 2.66 2.84 2.64 2.56 2.42 2.43 3.01 -7.87%
P/EPS -7.50 -6.65 -10.01 -45.45 40.94 20.99 44.76 -
EY -13.33 -15.05 -9.99 -2.20 2.44 4.76 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.70 0.72 0.65 0.68 0.80 -11.10%

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