[XL] QoQ Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 103.4%
YoY- 102.25%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 13,204 12,810 12,634 13,212 10,933 10,686 10,452 16.81%
PBT 114 -457 -750 140 -3,831 -5,525 -6,944 -
Tax -35 -34 -40 -8 -46 -44 -70 -36.92%
NP 79 -492 -790 132 -3,877 -5,569 -7,014 -
-
NP to SH 79 -492 -790 132 -3,877 -5,569 -7,014 -
-
Tax Rate 30.70% - - 5.71% - - - -
Total Cost 13,125 13,302 13,424 13,080 14,810 16,255 17,466 -17.30%
-
Net Worth 49,560 49,560 43,888 43,623 43,623 43,586 44,383 7.61%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 49,560 49,560 43,888 43,623 43,623 43,586 44,383 7.61%
NOSH 79,936 79,936 73,148 72,705 72,705 72,643 72,759 6.45%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 0.60% -3.84% -6.25% 1.00% -35.46% -52.11% -67.11% -
ROE 0.16% -0.99% -1.80% 0.30% -8.89% -12.78% -15.80% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 16.52 16.03 17.27 18.17 15.04 14.71 14.37 9.71%
EPS 0.10 -0.61 -1.08 0.20 -5.33 -7.67 -9.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.60 0.60 0.60 0.60 0.61 1.08%
Adjusted Per Share Value based on latest NOSH - 72,705
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 3.03 2.94 2.90 3.03 2.51 2.45 2.40 16.76%
EPS 0.02 -0.11 -0.18 0.03 -0.89 -1.28 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.1137 0.1007 0.1001 0.1001 0.10 0.1018 7.62%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.60 0.605 0.56 0.535 0.40 0.42 0.425 -
P/RPS 3.63 3.78 3.24 2.94 2.66 2.85 2.96 14.52%
P/EPS 607.12 -98.30 -51.85 294.68 -7.50 -5.48 -4.41 -
EY 0.16 -1.02 -1.93 0.34 -13.33 -18.25 -22.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 0.93 0.89 0.67 0.70 0.70 24.21%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 22/03/18 21/12/17 26/09/17 23/06/17 28/03/17 23/12/16 30/09/16 -
Price 0.57 0.615 0.58 0.59 0.40 0.415 0.43 -
P/RPS 3.45 3.84 3.36 3.25 2.66 2.82 2.99 9.98%
P/EPS 576.76 -99.92 -53.70 324.97 -7.50 -5.41 -4.46 -
EY 0.17 -1.00 -1.86 0.31 -13.33 -18.47 -22.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 0.97 0.98 0.67 0.69 0.70 19.92%

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