[XL] YoY Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -42.76%
YoY- -174.85%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 5,226 6,280 6,323 5,382 7,485 7,268 10,363 -10.77%
PBT -3,472 434 68 -1,533 585 -2,107 -1,572 14.10%
Tax -35 -51 -34 54 1,391 -717 -146 -21.16%
NP -3,507 383 34 -1,479 1,976 -2,824 -1,718 12.61%
-
NP to SH -3,507 383 34 -1,479 1,976 -2,824 -1,718 12.61%
-
Tax Rate - 11.75% 50.00% - -237.78% - - -
Total Cost 8,733 5,897 6,289 6,861 5,509 10,092 12,081 -5.26%
-
Net Worth 44,383 46,971 43,519 47,357 69,014 120,092 122,298 -15.53%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 44,383 46,971 43,519 47,357 69,014 120,092 122,298 -15.53%
NOSH 72,759 72,264 67,999 72,857 72,647 72,783 72,796 -0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -67.11% 6.10% 0.54% -27.48% 26.40% -38.86% -16.58% -
ROE -7.90% 0.82% 0.08% -3.12% 2.86% -2.35% -1.40% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 7.18 8.69 9.30 7.39 10.30 9.99 14.24 -10.77%
EPS -4.82 0.53 0.05 -2.03 2.72 -3.88 -2.36 12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.65 0.64 0.65 0.95 1.65 1.68 -15.52%
Adjusted Per Share Value based on latest NOSH - 72,622
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 1.20 1.44 1.45 1.23 1.72 1.67 2.38 -10.77%
EPS -0.80 0.09 0.01 -0.34 0.45 -0.65 -0.39 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1018 0.1077 0.0998 0.1086 0.1583 0.2754 0.2805 -15.52%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.425 0.605 0.35 0.21 0.45 0.435 0.46 -
P/RPS 5.92 6.96 3.76 2.84 4.37 4.36 3.23 10.61%
P/EPS -8.82 114.15 700.00 -10.34 16.54 -11.21 -19.49 -12.36%
EY -11.34 0.88 0.14 -9.67 6.04 -8.92 -5.13 14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 0.55 0.32 0.47 0.26 0.27 17.19%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 28/09/15 25/09/14 27/09/13 25/09/12 26/09/11 29/09/10 -
Price 0.43 0.52 0.42 0.22 0.43 0.41 0.58 -
P/RPS 5.99 5.98 4.52 2.98 4.17 4.11 4.07 6.64%
P/EPS -8.92 98.11 840.00 -10.84 15.81 -10.57 -24.58 -15.53%
EY -11.21 1.02 0.12 -9.23 6.33 -9.46 -4.07 18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.66 0.34 0.45 0.25 0.35 12.23%

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