[XL] QoQ TTM Result on 31-Jan-2012 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 24.97%
YoY- -6042.91%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 13,667 15,156 15,146 14,939 17,424 17,582 19,467 -20.92%
PBT 5,065 -56,463 -56,466 -59,155 -66,482 -1,552 -1,867 -
Tax 9,661 15,314 11,939 13,206 5,244 -302 120 1739.86%
NP 14,726 -41,149 -44,527 -45,949 -61,238 -1,854 -1,747 -
-
NP to SH 14,726 -41,149 -44,527 -45,949 -61,238 -1,854 -1,747 -
-
Tax Rate -190.74% - - - - - - -
Total Cost -1,059 56,305 59,673 60,888 78,662 19,436 21,214 -
-
Net Worth 66,089 69,109 69,000 61,051 61,797 120,266 121,396 -33.20%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 66,089 69,109 69,000 61,051 61,797 120,266 121,396 -33.20%
NOSH 72,626 72,746 75,000 72,680 72,702 72,888 72,692 -0.06%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 107.75% -271.50% -293.99% -307.58% -351.46% -10.54% -8.97% -
ROE 22.28% -59.54% -64.53% -75.26% -99.10% -1.54% -1.44% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 18.82 20.83 20.19 20.55 23.97 24.12 26.78 -20.87%
EPS 20.28 -56.56 -59.37 -63.22 -84.23 -2.54 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.95 0.92 0.84 0.85 1.65 1.67 -33.16%
Adjusted Per Share Value based on latest NOSH - 72,680
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.13 3.48 3.47 3.43 4.00 4.03 4.47 -21.06%
EPS 3.38 -9.44 -10.21 -10.54 -14.05 -0.43 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.1585 0.1583 0.14 0.1417 0.2758 0.2784 -33.19%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.43 0.45 0.54 0.47 0.38 0.435 0.50 -
P/RPS 2.29 2.16 2.67 2.29 1.59 1.80 1.87 14.39%
P/EPS 2.12 -0.80 -0.91 -0.74 -0.45 -17.10 -20.80 -
EY 47.15 -125.70 -109.94 -134.51 -221.66 -5.85 -4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.59 0.56 0.45 0.26 0.30 34.70%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 26/12/12 25/09/12 29/06/12 28/03/12 27/12/11 26/09/11 23/06/11 -
Price 0.40 0.43 0.50 0.55 0.38 0.41 0.45 -
P/RPS 2.13 2.06 2.48 2.68 1.59 1.70 1.68 17.05%
P/EPS 1.97 -0.76 -0.84 -0.87 -0.45 -16.12 -18.72 -
EY 50.69 -131.55 -118.74 -114.95 -221.66 -6.20 -5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.54 0.65 0.45 0.25 0.27 38.27%

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