[XL] QoQ TTM Result on 31-Jul-2016 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- -324.73%
YoY- -466.9%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 11,365 10,933 10,626 11,846 13,050 12,900 13,539 -11.02%
PBT -2,345 -3,831 -4,488 -3,144 -746 762 1,639 -
Tax -32 -46 -60 -62 -70 -78 -154 -64.95%
NP -2,377 -3,877 -4,548 -3,206 -816 684 1,485 -
-
NP to SH -2,375 -3,877 -4,548 -3,126 -736 764 1,565 -
-
Tax Rate - - - - - 10.24% 9.40% -
Total Cost 13,742 14,810 15,174 15,052 13,866 12,216 12,054 9.13%
-
Net Worth 43,623 43,623 43,695 44,399 46,542 48,011 48,186 -6.42%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 43,623 43,623 43,695 44,399 46,542 48,011 48,186 -6.42%
NOSH 72,705 72,705 72,826 72,785 72,722 72,745 73,009 -0.27%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin -20.92% -35.46% -42.80% -27.06% -6.25% 5.30% 10.97% -
ROE -5.44% -8.89% -10.41% -7.04% -1.58% 1.59% 3.25% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 15.63 15.04 14.59 16.28 17.94 17.73 18.54 -10.76%
EPS -3.27 -5.33 -6.25 -4.29 -1.01 1.05 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.60 0.61 0.64 0.66 0.66 -6.16%
Adjusted Per Share Value based on latest NOSH - 72,785
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 2.61 2.51 2.44 2.72 2.99 2.96 3.11 -11.03%
EPS -0.54 -0.89 -1.04 -0.72 -0.17 0.18 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.1001 0.1002 0.1018 0.1068 0.1101 0.1105 -6.38%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.535 0.40 0.42 0.425 0.455 0.445 0.45 -
P/RPS 3.42 2.66 2.88 2.61 2.54 2.51 2.43 25.61%
P/EPS -16.38 -7.50 -6.73 -9.90 -44.96 42.37 20.99 -
EY -6.11 -13.33 -14.87 -10.11 -2.22 2.36 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.67 0.70 0.70 0.71 0.67 0.68 19.67%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 28/03/17 23/12/16 30/09/16 24/06/16 28/03/16 28/12/15 -
Price 0.59 0.40 0.415 0.43 0.46 0.43 0.45 -
P/RPS 3.77 2.66 2.84 2.64 2.56 2.42 2.43 34.05%
P/EPS -18.06 -7.50 -6.65 -10.01 -45.45 40.94 20.99 -
EY -5.54 -13.33 -15.05 -9.99 -2.20 2.44 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.67 0.69 0.70 0.72 0.65 0.68 27.61%

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