[XL] QoQ Annualized Quarter Result on 31-Jul-2015 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 517.74%
YoY- 1026.47%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 11,484 12,900 13,718 12,560 10,884 12,707 12,609 -6.04%
PBT -5,804 763 1,474 868 228 646 150 -
Tax -72 2 0 -102 -104 -143 -53 22.68%
NP -5,876 765 1,474 766 124 503 97 -
-
NP to SH -5,876 765 1,513 766 124 503 97 -
-
Tax Rate - -0.26% 0.00% 11.75% 45.61% 22.14% 35.33% -
Total Cost 17,360 12,135 12,244 11,794 10,760 12,204 12,512 24.42%
-
Net Worth 46,542 48,022 48,019 46,971 50,374 47,384 46,719 -0.25%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 46,542 48,022 48,019 46,971 50,374 47,384 46,719 -0.25%
NOSH 72,722 72,761 72,756 72,264 77,500 72,898 72,999 -0.25%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -51.17% 5.93% 10.75% 6.10% 1.14% 3.96% 0.77% -
ROE -12.63% 1.59% 3.15% 1.63% 0.25% 1.06% 0.21% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 15.79 17.73 18.86 17.38 14.04 17.43 17.27 -5.80%
EPS -8.08 1.05 2.08 1.06 0.16 0.69 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.66 0.66 0.65 0.65 0.65 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 73,333
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 4.03 4.52 4.81 4.40 3.81 4.45 4.42 -5.97%
EPS -2.06 0.27 0.53 0.27 0.04 0.18 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1631 0.1683 0.1683 0.1646 0.1766 0.1661 0.1638 -0.28%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.455 0.445 0.45 0.605 0.355 0.355 0.38 -
P/RPS 2.88 2.51 2.39 3.48 2.53 2.04 2.20 19.68%
P/EPS -5.63 42.33 21.63 57.08 221.88 51.45 285.00 -
EY -17.76 2.36 4.62 1.75 0.45 1.94 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.68 0.93 0.55 0.55 0.59 13.14%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 28/03/16 28/12/15 28/09/15 24/06/15 26/03/15 30/12/14 -
Price 0.46 0.43 0.45 0.52 0.53 0.345 0.33 -
P/RPS 2.91 2.43 2.39 2.99 3.77 1.98 1.91 32.43%
P/EPS -5.69 40.90 21.63 49.06 331.25 50.00 247.50 -
EY -17.57 2.45 4.62 2.04 0.30 2.00 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.68 0.80 0.82 0.53 0.52 24.25%

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