[XL] QoQ Annualized Quarter Result on 31-Oct-2016 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
23-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 20.6%
YoY- -468.02%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 12,634 13,212 10,933 10,686 10,452 11,484 12,900 -1.38%
PBT -750 140 -3,831 -5,525 -6,944 -5,804 763 -
Tax -40 -8 -46 -44 -70 -72 2 -
NP -790 132 -3,877 -5,569 -7,014 -5,876 765 -
-
NP to SH -790 132 -3,877 -5,569 -7,014 -5,876 765 -
-
Tax Rate - 5.71% - - - - -0.26% -
Total Cost 13,424 13,080 14,810 16,255 17,466 17,360 12,135 6.96%
-
Net Worth 43,888 43,623 43,623 43,586 44,383 46,542 48,022 -5.82%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 43,888 43,623 43,623 43,586 44,383 46,542 48,022 -5.82%
NOSH 73,148 72,705 72,705 72,643 72,759 72,722 72,761 0.35%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -6.25% 1.00% -35.46% -52.11% -67.11% -51.17% 5.93% -
ROE -1.80% 0.30% -8.89% -12.78% -15.80% -12.63% 1.59% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 17.27 18.17 15.04 14.71 14.37 15.79 17.73 -1.73%
EPS -1.08 0.20 -5.33 -7.67 -9.64 -8.08 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.60 0.60 0.61 0.64 0.66 -6.16%
Adjusted Per Share Value based on latest NOSH - 72,826
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 2.90 3.03 2.51 2.45 2.40 2.63 2.96 -1.35%
EPS -0.18 0.03 -0.89 -1.28 -1.61 -1.35 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1001 0.1001 0.10 0.1018 0.1068 0.1101 -5.78%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.56 0.535 0.40 0.42 0.425 0.455 0.445 -
P/RPS 3.24 2.94 2.66 2.85 2.96 2.88 2.51 18.57%
P/EPS -51.85 294.68 -7.50 -5.48 -4.41 -5.63 42.33 -
EY -1.93 0.34 -13.33 -18.25 -22.68 -17.76 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 0.67 0.70 0.70 0.71 0.67 24.45%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 26/09/17 23/06/17 28/03/17 23/12/16 30/09/16 24/06/16 28/03/16 -
Price 0.58 0.59 0.40 0.415 0.43 0.46 0.43 -
P/RPS 3.36 3.25 2.66 2.82 2.99 2.91 2.43 24.13%
P/EPS -53.70 324.97 -7.50 -5.41 -4.46 -5.69 40.90 -
EY -1.86 0.31 -13.33 -18.47 -22.42 -17.57 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 0.67 0.69 0.70 0.72 0.65 30.62%

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