[XL] QoQ Quarter Result on 31-Oct-2013 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 33.86%
YoY- 89.81%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 3,161 3,162 2,783 2,689 2,636 2,746 2,102 31.35%
PBT 237 -169 565 -290 -536 -997 -10,934 -
Tax -12 -22 34 -3 93 -39 -626 -92.88%
NP 225 -191 599 -293 -443 -1,036 -11,560 -
-
NP to SH 225 -191 599 -293 -443 -1,036 -11,560 -
-
Tax Rate 5.06% - -6.02% - - - - -
Total Cost 2,936 3,353 2,184 2,982 3,079 3,782 13,662 -64.22%
-
Net Worth 46,451 47,015 46,751 46,879 47,204 47,422 48,711 -3.12%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 46,451 47,015 46,751 46,879 47,204 47,422 48,711 -3.12%
NOSH 72,580 73,461 73,048 73,249 72,622 72,957 72,704 -0.11%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 7.12% -6.04% 21.52% -10.90% -16.81% -37.73% -549.95% -
ROE 0.48% -0.41% 1.28% -0.63% -0.94% -2.18% -23.73% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 4.36 4.30 3.81 3.67 3.63 3.76 2.89 31.63%
EPS 0.31 -0.26 0.82 -0.40 -0.61 -1.42 -15.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.64 0.65 0.65 0.67 -3.01%
Adjusted Per Share Value based on latest NOSH - 73,249
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 0.73 0.73 0.64 0.62 0.60 0.63 0.48 32.34%
EPS 0.05 -0.04 0.14 -0.07 -0.10 -0.24 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.1078 0.1072 0.1075 0.1083 0.1088 0.1117 -3.13%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.35 0.265 0.23 0.22 0.21 0.26 0.315 -
P/RPS 8.04 6.16 6.04 5.99 5.79 6.91 10.90 -18.40%
P/EPS 112.90 -101.92 28.05 -55.00 -34.43 -18.31 -1.98 -
EY 0.89 -0.98 3.57 -1.82 -2.90 -5.46 -50.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.36 0.34 0.32 0.40 0.47 11.07%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 26/06/14 26/03/14 26/12/13 27/09/13 26/06/13 29/03/13 -
Price 0.42 0.285 0.25 0.215 0.22 0.29 0.30 -
P/RPS 9.64 6.62 6.56 5.86 6.06 7.70 10.38 -4.82%
P/EPS 135.48 -109.62 30.49 -53.75 -36.07 -20.42 -1.89 -
EY 0.74 -0.91 3.28 -1.86 -2.77 -4.90 -53.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.39 0.34 0.34 0.45 0.45 29.17%

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