[XL] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 99.21%
YoY- 94.05%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 12,994 14,522 14,970 15,804 14,898 16,218 14,536 -7.17%
PBT -12,965 -2,708 1,170 3,520 -59,186 -88,334 -4,214 110.81%
Tax 505 1,508 2,782 -3,880 13,777 6,234 -1,434 -
NP -12,460 -1,200 3,952 -360 -45,409 -82,100 -5,648 69.06%
-
NP to SH -12,460 -1,200 3,952 -360 -45,409 -82,100 -5,648 69.06%
-
Tax Rate - - -237.78% 110.23% - - - -
Total Cost 25,454 15,722 11,018 16,164 60,307 98,318 20,184 16.64%
-
Net Worth 48,705 66,048 69,014 69,000 61,075 61,800 120,092 -45.05%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 48,705 66,048 69,014 69,000 61,075 61,800 120,092 -45.05%
NOSH 72,695 72,580 72,647 75,000 72,708 72,706 72,783 -0.08%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -95.89% -8.26% 26.40% -2.28% -304.80% -506.21% -38.86% -
ROE -25.58% -1.82% 5.73% -0.52% -74.35% -132.85% -4.70% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 17.87 20.01 20.61 21.07 20.49 22.31 19.97 -7.10%
EPS -17.14 -1.65 5.44 -0.48 -62.46 -112.92 -7.76 69.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.91 0.95 0.92 0.84 0.85 1.65 -45.01%
Adjusted Per Share Value based on latest NOSH - 75,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 4.22 4.72 4.87 5.14 4.84 5.27 4.73 -7.29%
EPS -4.05 -0.39 1.28 -0.12 -14.76 -26.69 -1.84 68.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.2147 0.2244 0.2243 0.1986 0.2009 0.3905 -45.05%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.315 0.43 0.45 0.54 0.47 0.38 0.435 -
P/RPS 1.76 2.15 2.18 2.56 2.29 1.70 2.18 -13.24%
P/EPS -1.84 -26.01 8.27 -112.50 -0.75 -0.34 -5.61 -52.27%
EY -54.41 -3.84 12.09 -0.89 -132.88 -297.16 -17.84 109.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.47 0.59 0.56 0.45 0.26 48.12%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 26/12/12 25/09/12 29/06/12 28/03/12 27/12/11 26/09/11 -
Price 0.30 0.40 0.43 0.50 0.55 0.38 0.41 -
P/RPS 1.68 2.00 2.09 2.37 2.68 1.70 2.05 -12.37%
P/EPS -1.75 -24.19 7.90 -104.17 -0.88 -0.34 -5.28 -51.94%
EY -57.13 -4.13 12.65 -0.96 -113.55 -297.16 -18.93 108.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.45 0.54 0.65 0.45 0.25 47.70%

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