[XL] YoY Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 59.73%
YoY- 81.56%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 13,212 11,484 10,884 12,648 10,984 15,804 14,976 -2.06%
PBT 140 -5,804 228 -676 -3,988 3,520 -7,236 -
Tax -8 -72 -104 -88 -156 -3,880 1,188 -
NP 132 -5,876 124 -764 -4,144 -360 -6,048 -
-
NP to SH 132 -5,876 124 -764 -4,144 -360 -6,048 -
-
Tax Rate 5.71% - 45.61% - - 110.23% - -
Total Cost 13,080 17,360 10,760 13,412 15,128 16,164 21,024 -7.59%
-
Net Worth 43,623 46,542 50,374 47,015 47,422 69,000 121,396 -15.66%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 43,623 46,542 50,374 47,015 47,422 69,000 121,396 -15.66%
NOSH 72,705 72,722 77,500 73,461 72,957 75,000 72,692 0.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 1.00% -51.17% 1.14% -6.04% -37.73% -2.28% -40.38% -
ROE 0.30% -12.63% 0.25% -1.63% -8.74% -0.52% -4.98% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 18.17 15.79 14.04 17.22 15.06 21.07 20.60 -2.06%
EPS 0.20 -8.08 0.16 -1.04 -5.68 -0.48 -8.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.65 0.64 0.65 0.92 1.67 -15.67%
Adjusted Per Share Value based on latest NOSH - 73,461
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 3.03 2.63 2.50 2.90 2.52 3.62 3.43 -2.04%
EPS 0.03 -1.35 0.03 -0.18 -0.95 -0.08 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.1068 0.1155 0.1078 0.1088 0.1583 0.2784 -15.66%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.535 0.455 0.355 0.265 0.26 0.54 0.50 -
P/RPS 2.94 2.88 2.53 1.54 1.73 2.56 2.43 3.22%
P/EPS 294.68 -5.63 221.88 -25.48 -4.58 -112.50 -6.01 -
EY 0.34 -17.76 0.45 -3.92 -21.85 -0.89 -16.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.55 0.41 0.40 0.59 0.30 19.85%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 23/06/17 24/06/16 24/06/15 26/06/14 26/06/13 29/06/12 23/06/11 -
Price 0.59 0.46 0.53 0.285 0.29 0.50 0.45 -
P/RPS 3.25 2.91 3.77 1.66 1.93 2.37 2.18 6.87%
P/EPS 324.97 -5.69 331.25 -27.40 -5.11 -104.17 -5.41 -
EY 0.31 -17.57 0.30 -3.65 -19.59 -0.96 -18.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.72 0.82 0.45 0.45 0.54 0.27 23.94%

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