[XL] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -708.56%
YoY- -194.74%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 14,898 16,218 14,536 14,976 20,677 20,556 20,726 -19.70%
PBT -59,186 -88,334 -4,214 -7,236 -1,017 -1,048 -3,144 603.88%
Tax 13,777 6,234 -1,434 1,188 269 -398 -292 -
NP -45,409 -82,100 -5,648 -6,048 -748 -1,446 -3,436 456.35%
-
NP to SH -45,409 -82,100 -5,648 -6,048 -748 -1,446 -3,436 456.35%
-
Tax Rate - - - - - - - -
Total Cost 60,307 98,318 20,184 21,024 21,425 22,002 24,162 83.69%
-
Net Worth 61,075 61,800 120,092 121,396 122,730 123,063 122,298 -36.97%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 61,075 61,800 120,092 121,396 122,730 123,063 122,298 -36.97%
NOSH 72,708 72,706 72,783 72,692 72,621 72,818 72,796 -0.08%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -304.80% -506.21% -38.86% -40.38% -3.62% -7.04% -16.58% -
ROE -74.35% -132.85% -4.70% -4.98% -0.61% -1.18% -2.81% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 20.49 22.31 19.97 20.60 28.47 28.23 28.47 -19.64%
EPS -62.46 -112.92 -7.76 -8.32 -1.03 -1.99 -4.72 456.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 1.65 1.67 1.69 1.69 1.68 -36.92%
Adjusted Per Share Value based on latest NOSH - 72,692
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 4.84 5.27 4.73 4.87 6.72 6.68 6.74 -19.76%
EPS -14.76 -26.69 -1.84 -1.97 -0.24 -0.47 -1.12 455.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.2009 0.3905 0.3947 0.399 0.4001 0.3976 -36.96%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.47 0.38 0.435 0.50 0.56 0.56 0.46 -
P/RPS 2.29 1.70 2.18 2.43 1.97 1.98 1.62 25.87%
P/EPS -0.75 -0.34 -5.61 -6.01 -54.37 -28.19 -9.75 -81.82%
EY -132.88 -297.16 -17.84 -16.64 -1.84 -3.55 -10.26 448.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.26 0.30 0.33 0.33 0.27 62.41%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 27/12/11 26/09/11 23/06/11 28/03/11 28/12/10 29/09/10 -
Price 0.55 0.38 0.41 0.45 0.48 0.56 0.58 -
P/RPS 2.68 1.70 2.05 2.18 1.69 1.98 2.04 19.89%
P/EPS -0.88 -0.34 -5.28 -5.41 -46.60 -28.19 -12.29 -82.67%
EY -113.55 -297.16 -18.93 -18.49 -2.15 -3.55 -8.14 476.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.45 0.25 0.27 0.28 0.33 0.35 50.91%

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