[XL] YoY Annualized Quarter 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- -130.36%
YoY- 98.54%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 13,718 12,609 10,761 14,522 16,218 20,556 19,666 -5.82%
PBT 1,474 150 -2,430 -2,708 -88,334 -1,048 -3,362 -
Tax 0 -53 68 1,508 6,234 -398 165 -
NP 1,474 97 -2,362 -1,200 -82,100 -1,446 -3,197 -
-
NP to SH 1,513 97 -2,362 -1,200 -82,100 -1,446 -3,197 -
-
Tax Rate 0.00% 35.33% - - - - - -
Total Cost 12,244 12,512 13,123 15,722 98,318 22,002 22,863 -9.88%
-
Net Worth 48,019 46,719 46,478 66,048 61,800 123,063 124,986 -14.73%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 48,019 46,719 46,478 66,048 61,800 123,063 124,986 -14.73%
NOSH 72,756 72,999 72,622 72,580 72,706 72,818 72,666 0.02%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 10.75% 0.77% -21.96% -8.26% -506.21% -7.04% -16.26% -
ROE 3.15% 0.21% -5.08% -1.82% -132.85% -1.18% -2.56% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 18.86 17.27 14.82 20.01 22.31 28.23 27.06 -5.83%
EPS 2.08 0.13 -3.25 -1.65 -112.92 -1.99 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.64 0.91 0.85 1.69 1.72 -14.74%
Adjusted Per Share Value based on latest NOSH - 72,626
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 3.15 2.89 2.47 3.33 3.72 4.71 4.51 -5.80%
EPS 0.35 0.02 -0.54 -0.28 -18.83 -0.33 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1072 0.1066 0.1515 0.1417 0.2823 0.2867 -14.73%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.45 0.38 0.22 0.43 0.38 0.56 0.41 -
P/RPS 2.39 2.20 1.48 2.15 1.70 1.98 1.51 7.94%
P/EPS 21.63 285.00 -6.76 -26.01 -0.34 -28.19 -9.32 -
EY 4.62 0.35 -14.79 -3.84 -297.16 -3.55 -10.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.34 0.47 0.45 0.33 0.24 18.94%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 30/12/14 26/12/13 26/12/12 27/12/11 28/12/10 28/12/09 -
Price 0.45 0.33 0.215 0.40 0.38 0.56 0.50 -
P/RPS 2.39 1.91 1.45 2.00 1.70 1.98 1.85 4.35%
P/EPS 21.63 247.50 -6.61 -24.19 -0.34 -28.19 -11.36 -
EY 4.62 0.40 -15.13 -4.13 -297.16 -3.55 -8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.34 0.44 0.45 0.33 0.29 15.25%

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