[XL] QoQ Cumulative Quarter Result on 31-Oct-2011 [#3]

Announcement Date
27-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -2080.42%
YoY- -5575.12%
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 7,485 3,951 14,898 12,164 7,268 3,744 20,677 -49.23%
PBT 585 880 -59,186 -66,251 -2,107 -1,809 -1,017 -
Tax 1,391 -970 13,777 4,676 -717 297 269 199.33%
NP 1,976 -90 -45,409 -61,575 -2,824 -1,512 -748 -
-
NP to SH 1,976 -90 -45,409 -61,575 -2,824 -1,512 -748 -
-
Tax Rate -237.78% 110.23% - - - - - -
Total Cost 5,509 4,041 60,307 73,739 10,092 5,256 21,425 -59.59%
-
Net Worth 69,014 69,000 61,075 61,800 120,092 121,396 122,730 -31.89%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 69,014 69,000 61,075 61,800 120,092 121,396 122,730 -31.89%
NOSH 72,647 75,000 72,708 72,706 72,783 72,692 72,621 0.02%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 26.40% -2.28% -304.80% -506.21% -38.86% -40.38% -3.62% -
ROE 2.86% -0.13% -74.35% -99.64% -2.35% -1.25% -0.61% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 10.30 5.27 20.49 16.73 9.99 5.15 28.47 -49.25%
EPS 2.72 -0.12 -62.46 -84.69 -3.88 -2.08 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.84 0.85 1.65 1.67 1.69 -31.91%
Adjusted Per Share Value based on latest NOSH - 72,702
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 2.43 1.28 4.84 3.95 2.36 1.22 6.72 -49.27%
EPS 0.64 -0.03 -14.76 -20.02 -0.92 -0.49 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2244 0.2243 0.1986 0.2009 0.3905 0.3947 0.399 -31.88%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.45 0.54 0.47 0.38 0.435 0.50 0.56 -
P/RPS 4.37 10.25 2.29 2.27 4.36 9.71 1.97 70.17%
P/EPS 16.54 -450.00 -0.75 -0.45 -11.21 -24.04 -54.37 -
EY 6.04 -0.22 -132.88 -222.87 -8.92 -4.16 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.56 0.45 0.26 0.30 0.33 26.61%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 25/09/12 29/06/12 28/03/12 27/12/11 26/09/11 23/06/11 28/03/11 -
Price 0.43 0.50 0.55 0.38 0.41 0.45 0.48 -
P/RPS 4.17 9.49 2.68 2.27 4.11 8.74 1.69 82.70%
P/EPS 15.81 -416.67 -0.88 -0.45 -10.57 -21.63 -46.60 -
EY 6.33 -0.24 -113.55 -222.87 -9.46 -4.62 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.65 0.45 0.25 0.27 0.28 37.24%

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