[XL] QoQ TTM Result on 30-Apr-2011 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -133.56%
YoY- 58.51%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 14,939 17,424 17,582 19,467 20,707 20,253 20,655 -19.37%
PBT -59,155 -66,482 -1,552 -1,867 -1,017 -2,550 -2,888 644.51%
Tax 13,206 5,244 -302 120 269 117 -208 -
NP -45,949 -61,238 -1,854 -1,747 -748 -2,433 -3,096 500.96%
-
NP to SH -45,949 -61,238 -1,854 -1,747 -748 -2,433 -3,096 500.96%
-
Tax Rate - - - - - - - -
Total Cost 60,888 78,662 19,436 21,214 21,455 22,686 23,751 86.99%
-
Net Worth 61,051 61,797 120,266 121,396 123,810 122,962 121,951 -36.87%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 61,051 61,797 120,266 121,396 123,810 122,962 121,951 -36.87%
NOSH 72,680 72,702 72,888 72,692 73,260 72,758 72,590 0.08%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -307.58% -351.46% -10.54% -8.97% -3.61% -12.01% -14.99% -
ROE -75.26% -99.10% -1.54% -1.44% -0.60% -1.98% -2.54% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 20.55 23.97 24.12 26.78 28.26 27.84 28.45 -19.44%
EPS -63.22 -84.23 -2.54 -2.40 -1.02 -3.34 -4.27 500.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 1.65 1.67 1.69 1.69 1.68 -36.92%
Adjusted Per Share Value based on latest NOSH - 72,692
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 3.43 4.00 4.03 4.47 4.75 4.65 4.74 -19.35%
EPS -10.54 -14.05 -0.43 -0.40 -0.17 -0.56 -0.71 501.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1417 0.2758 0.2784 0.284 0.282 0.2797 -36.87%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.47 0.38 0.435 0.50 0.56 0.56 0.46 -
P/RPS 2.29 1.59 1.80 1.87 1.98 2.01 1.62 25.87%
P/EPS -0.74 -0.45 -17.10 -20.80 -54.85 -16.75 -10.79 -83.16%
EY -134.51 -221.66 -5.85 -4.81 -1.82 -5.97 -9.27 492.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.26 0.30 0.33 0.33 0.27 62.41%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 27/12/11 26/09/11 23/06/11 28/03/11 28/12/10 29/09/10 -
Price 0.55 0.38 0.41 0.45 0.48 0.56 0.58 -
P/RPS 2.68 1.59 1.70 1.68 1.70 2.01 2.04 19.89%
P/EPS -0.87 -0.45 -16.12 -18.72 -47.01 -16.75 -13.60 -83.92%
EY -114.95 -221.66 -6.20 -5.34 -2.13 -5.97 -7.35 522.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.45 0.25 0.27 0.28 0.33 0.35 50.91%

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