[XL] YoY Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 19.71%
YoY- 84.78%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 10,933 12,900 12,707 10,854 12,994 14,898 20,677 -10.06%
PBT -3,831 763 646 -1,982 -12,965 -59,186 -1,017 24.71%
Tax -46 2 -143 85 505 13,777 269 -
NP -3,877 765 503 -1,897 -12,460 -45,409 -748 31.51%
-
NP to SH -3,877 765 503 -1,897 -12,460 -45,409 -748 31.51%
-
Tax Rate - -0.26% 22.14% - - - - -
Total Cost 14,810 12,135 12,204 12,751 25,454 60,307 21,425 -5.96%
-
Net Worth 43,623 48,022 47,384 46,516 48,705 61,075 122,730 -15.82%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 43,623 48,022 47,384 46,516 48,705 61,075 122,730 -15.82%
NOSH 72,705 72,761 72,898 72,681 72,695 72,708 72,621 0.01%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -35.46% 5.93% 3.96% -17.48% -95.89% -304.80% -3.62% -
ROE -8.89% 1.59% 1.06% -4.08% -25.58% -74.35% -0.61% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 15.04 17.73 17.43 14.93 17.87 20.49 28.47 -10.08%
EPS -5.33 1.05 0.69 -2.61 -17.14 -62.46 -1.03 31.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.66 0.65 0.64 0.67 0.84 1.69 -15.83%
Adjusted Per Share Value based on latest NOSH - 73,048
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 2.51 2.96 2.91 2.49 2.98 3.42 4.74 -10.04%
EPS -0.89 0.18 0.12 -0.44 -2.86 -10.42 -0.17 31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.1101 0.1087 0.1067 0.1117 0.1401 0.2815 -15.81%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.40 0.445 0.355 0.23 0.315 0.47 0.56 -
P/RPS 2.66 2.51 2.04 1.54 1.76 2.29 1.97 5.12%
P/EPS -7.50 42.33 51.45 -8.81 -1.84 -0.75 -54.37 -28.09%
EY -13.33 2.36 1.94 -11.35 -54.41 -132.88 -1.84 39.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.55 0.36 0.47 0.56 0.33 12.51%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/03/17 28/03/16 26/03/15 26/03/14 29/03/13 28/03/12 28/03/11 -
Price 0.40 0.43 0.345 0.25 0.30 0.55 0.48 -
P/RPS 2.66 2.43 1.98 1.67 1.68 2.68 1.69 7.84%
P/EPS -7.50 40.90 50.00 -9.58 -1.75 -0.88 -46.60 -26.22%
EY -13.33 2.45 2.00 -10.44 -57.13 -113.55 -2.15 35.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.53 0.39 0.45 0.65 0.28 15.63%

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