[XL] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 135.79%
YoY- 124.05%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 10,891 11,789 12,994 13,667 15,156 15,146 14,939 -19.01%
PBT -15,083 -14,842 -12,965 5,065 -56,463 -56,466 -59,155 -59.82%
Tax -862 1,406 475 9,661 15,314 11,939 13,206 -
NP -15,945 -13,436 -12,490 14,726 -41,149 -44,527 -45,949 -50.65%
-
NP to SH -15,945 -13,436 -12,490 14,726 -41,149 -44,527 -45,949 -50.65%
-
Tax Rate - - - -190.74% - - - -
Total Cost 26,836 25,225 25,484 -1,059 56,305 59,673 60,888 -42.11%
-
Net Worth 47,204 47,422 48,711 66,089 69,109 69,000 61,051 -15.77%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 47,204 47,422 48,711 66,089 69,109 69,000 61,051 -15.77%
NOSH 72,622 72,957 72,704 72,626 72,746 75,000 72,680 -0.05%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -146.41% -113.97% -96.12% 107.75% -271.50% -293.99% -307.58% -
ROE -33.78% -28.33% -25.64% 22.28% -59.54% -64.53% -75.26% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 15.00 16.16 17.87 18.82 20.83 20.19 20.55 -18.94%
EPS -21.96 -18.42 -17.18 20.28 -56.56 -59.37 -63.22 -50.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.67 0.91 0.95 0.92 0.84 -15.72%
Adjusted Per Share Value based on latest NOSH - 72,626
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 2.50 2.70 2.98 3.13 3.48 3.47 3.43 -19.02%
EPS -3.66 -3.08 -2.86 3.38 -9.44 -10.21 -10.54 -50.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.1088 0.1117 0.1516 0.1585 0.1583 0.14 -15.74%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.21 0.26 0.315 0.43 0.45 0.54 0.47 -
P/RPS 1.40 1.61 1.76 2.29 2.16 2.67 2.29 -27.98%
P/EPS -0.96 -1.41 -1.83 2.12 -0.80 -0.91 -0.74 18.96%
EY -104.55 -70.83 -54.54 47.15 -125.70 -109.94 -134.51 -15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.47 0.47 0.47 0.59 0.56 -31.16%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 26/06/13 29/03/13 26/12/12 25/09/12 29/06/12 28/03/12 -
Price 0.22 0.29 0.30 0.40 0.43 0.50 0.55 -
P/RPS 1.47 1.79 1.68 2.13 2.06 2.48 2.68 -33.01%
P/EPS -1.00 -1.57 -1.75 1.97 -0.76 -0.84 -0.87 9.73%
EY -99.80 -63.50 -57.26 50.69 -131.55 -118.74 -114.95 -8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.45 0.44 0.45 0.54 0.65 -35.10%

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