[XL] QoQ Annualized 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- 28.62%
YoY- -174.85%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 12,648 10,854 10,761 10,764 10,984 12,994 14,522 -8.82%
PBT -676 -1,982 -2,430 -3,066 -3,988 -12,965 -2,708 -60.45%
Tax -88 85 68 108 -156 505 1,508 -
NP -764 -1,897 -2,362 -2,958 -4,144 -12,460 -1,200 -26.05%
-
NP to SH -764 -1,897 -2,362 -2,958 -4,144 -12,460 -1,200 -26.05%
-
Tax Rate - - - - - - - -
Total Cost 13,412 12,751 13,123 13,722 15,128 25,454 15,722 -10.07%
-
Net Worth 47,015 46,516 46,478 47,357 47,422 48,705 66,048 -20.32%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 47,015 46,516 46,478 47,357 47,422 48,705 66,048 -20.32%
NOSH 73,461 72,681 72,622 72,857 72,957 72,695 72,580 0.80%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -6.04% -17.48% -21.96% -27.48% -37.73% -95.89% -8.26% -
ROE -1.63% -4.08% -5.08% -6.25% -8.74% -25.58% -1.82% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 17.22 14.93 14.82 14.77 15.06 17.87 20.01 -9.55%
EPS -1.04 -2.61 -3.25 -4.06 -5.68 -17.14 -1.65 -26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.65 0.65 0.67 0.91 -20.96%
Adjusted Per Share Value based on latest NOSH - 72,622
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 4.06 3.49 3.46 3.46 3.53 4.17 4.66 -8.80%
EPS -0.25 -0.61 -0.76 -0.95 -1.33 -4.00 -0.39 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.1494 0.1492 0.1521 0.1523 0.1564 0.2121 -20.31%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.265 0.23 0.22 0.21 0.26 0.315 0.43 -
P/RPS 1.54 1.54 1.48 1.42 1.73 1.76 2.15 -19.99%
P/EPS -25.48 -8.81 -6.76 -5.17 -4.58 -1.84 -26.01 -1.36%
EY -3.92 -11.35 -14.79 -19.33 -21.85 -54.41 -3.84 1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.34 0.32 0.40 0.47 0.47 -8.72%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 26/03/14 26/12/13 27/09/13 26/06/13 29/03/13 26/12/12 -
Price 0.285 0.25 0.215 0.22 0.29 0.30 0.40 -
P/RPS 1.66 1.67 1.45 1.49 1.93 1.68 2.00 -11.71%
P/EPS -27.40 -9.58 -6.61 -5.42 -5.11 -1.75 -24.19 8.68%
EY -3.65 -10.44 -15.13 -18.45 -19.59 -57.13 -4.13 -7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.34 0.34 0.45 0.45 0.44 1.51%

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