[XL] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 6.61%
YoY- -64.38%
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 15,804 14,898 16,218 14,536 14,976 20,677 20,556 -16.08%
PBT 3,520 -59,186 -88,334 -4,214 -7,236 -1,017 -1,048 -
Tax -3,880 13,777 6,234 -1,434 1,188 269 -398 356.98%
NP -360 -45,409 -82,100 -5,648 -6,048 -748 -1,446 -60.45%
-
NP to SH -360 -45,409 -82,100 -5,648 -6,048 -748 -1,446 -60.45%
-
Tax Rate 110.23% - - - - - - -
Total Cost 16,164 60,307 98,318 20,184 21,024 21,425 22,002 -18.59%
-
Net Worth 69,000 61,075 61,800 120,092 121,396 122,730 123,063 -32.02%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 69,000 61,075 61,800 120,092 121,396 122,730 123,063 -32.02%
NOSH 75,000 72,708 72,706 72,783 72,692 72,621 72,818 1.98%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -2.28% -304.80% -506.21% -38.86% -40.38% -3.62% -7.04% -
ROE -0.52% -74.35% -132.85% -4.70% -4.98% -0.61% -1.18% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 21.07 20.49 22.31 19.97 20.60 28.47 28.23 -17.73%
EPS -0.48 -62.46 -112.92 -7.76 -8.32 -1.03 -1.99 -61.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.84 0.85 1.65 1.67 1.69 1.69 -33.35%
Adjusted Per Share Value based on latest NOSH - 72,888
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 5.14 4.84 5.27 4.73 4.87 6.72 6.68 -16.04%
EPS -0.12 -14.76 -26.69 -1.84 -1.97 -0.24 -0.47 -59.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2243 0.1986 0.2009 0.3905 0.3947 0.399 0.4001 -32.03%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.54 0.47 0.38 0.435 0.50 0.56 0.56 -
P/RPS 2.56 2.29 1.70 2.18 2.43 1.97 1.98 18.70%
P/EPS -112.50 -0.75 -0.34 -5.61 -6.01 -54.37 -28.19 151.80%
EY -0.89 -132.88 -297.16 -17.84 -16.64 -1.84 -3.55 -60.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.45 0.26 0.30 0.33 0.33 47.35%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 28/03/12 27/12/11 26/09/11 23/06/11 28/03/11 28/12/10 -
Price 0.50 0.55 0.38 0.41 0.45 0.48 0.56 -
P/RPS 2.37 2.68 1.70 2.05 2.18 1.69 1.98 12.74%
P/EPS -104.17 -0.88 -0.34 -5.28 -5.41 -46.60 -28.19 139.20%
EY -0.96 -113.55 -297.16 -18.93 -18.49 -2.15 -3.55 -58.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.45 0.25 0.27 0.28 0.33 38.90%

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