[XL] QoQ Cumulative Quarter Result on 31-Jan-2013 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -1284.44%
YoY- 72.56%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 8,071 5,382 2,746 12,994 10,892 7,485 3,951 60.78%
PBT -1,823 -1,533 -997 -12,965 -2,031 585 880 -
Tax 51 54 -39 505 1,131 1,391 -970 -
NP -1,772 -1,479 -1,036 -12,460 -900 1,976 -90 625.19%
-
NP to SH -1,772 -1,479 -1,036 -12,460 -900 1,976 -90 625.19%
-
Tax Rate - - - - - -237.78% 110.23% -
Total Cost 9,843 6,861 3,782 25,454 11,792 5,509 4,041 80.74%
-
Net Worth 46,478 47,357 47,422 48,705 66,048 69,014 69,000 -23.10%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 46,478 47,357 47,422 48,705 66,048 69,014 69,000 -23.10%
NOSH 72,622 72,857 72,957 72,695 72,580 72,647 75,000 -2.11%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -21.96% -27.48% -37.73% -95.89% -8.26% 26.40% -2.28% -
ROE -3.81% -3.12% -2.18% -25.58% -1.36% 2.86% -0.13% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 11.11 7.39 3.76 17.87 15.01 10.30 5.27 64.18%
EPS -2.44 -2.03 -1.42 -17.14 -1.24 2.72 -0.12 640.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.65 0.67 0.91 0.95 0.92 -21.43%
Adjusted Per Share Value based on latest NOSH - 72,704
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 1.85 1.23 0.63 2.98 2.50 1.72 0.91 60.27%
EPS -0.41 -0.34 -0.24 -2.86 -0.21 0.45 -0.02 644.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1066 0.1086 0.1088 0.1117 0.1515 0.1583 0.1583 -23.11%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.22 0.21 0.26 0.315 0.43 0.45 0.54 -
P/RPS 1.98 2.84 6.91 1.76 2.87 4.37 10.25 -66.48%
P/EPS -9.02 -10.34 -18.31 -1.84 -34.68 16.54 -450.00 -92.56%
EY -11.09 -9.67 -5.46 -54.41 -2.88 6.04 -0.22 1254.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.40 0.47 0.47 0.47 0.59 -30.68%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 26/12/13 27/09/13 26/06/13 29/03/13 26/12/12 25/09/12 29/06/12 -
Price 0.215 0.22 0.29 0.30 0.40 0.43 0.50 -
P/RPS 1.93 2.98 7.70 1.68 2.67 4.17 9.49 -65.31%
P/EPS -8.81 -10.84 -20.42 -1.75 -32.26 15.81 -416.67 -92.29%
EY -11.35 -9.23 -4.90 -57.13 -3.10 6.33 -0.24 1198.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.45 0.45 0.44 0.45 0.54 -26.47%

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