[XL] QoQ TTM Result on 31-Jul-2017 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 67.79%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 13,051 13,204 12,526 12,024 11,365 10,933 10,626 14.73%
PBT -4 114 -30 -734 -2,345 -3,831 -4,488 -99.08%
Tax -51 -35 -39 -33 -32 -46 -60 -10.29%
NP -55 79 -69 -767 -2,377 -3,877 -4,548 -94.77%
-
NP to SH -55 79 -69 -765 -2,375 -3,877 -4,548 -94.77%
-
Tax Rate - 30.70% - - - - - -
Total Cost 13,106 13,125 12,595 12,791 13,742 14,810 15,174 -9.33%
-
Net Worth 50,360 49,560 49,560 43,525 43,623 43,623 43,695 9.95%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 50,360 49,560 49,560 43,525 43,623 43,623 43,695 9.95%
NOSH 79,936 79,936 79,936 72,542 72,705 72,705 72,826 6.42%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -0.42% 0.60% -0.55% -6.38% -20.92% -35.46% -42.80% -
ROE -0.11% 0.16% -0.14% -1.76% -5.44% -8.89% -10.41% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 16.33 16.52 15.67 16.58 15.63 15.04 14.59 7.82%
EPS -0.07 0.10 -0.09 -1.05 -3.27 -5.33 -6.25 -95.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.62 0.60 0.60 0.60 0.60 3.31%
Adjusted Per Share Value based on latest NOSH - 72,542
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 2.99 3.03 2.87 2.76 2.61 2.51 2.44 14.55%
EPS -0.01 0.02 -0.02 -0.18 -0.54 -0.89 -1.04 -95.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1155 0.1137 0.1137 0.0998 0.1001 0.1001 0.1002 9.96%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.585 0.60 0.605 0.56 0.535 0.40 0.42 -
P/RPS 3.58 3.63 3.86 3.38 3.42 2.66 2.88 15.65%
P/EPS -850.24 607.12 -700.90 -53.10 -16.38 -7.50 -6.73 2440.19%
EY -0.12 0.16 -0.14 -1.88 -6.11 -13.33 -14.87 -96.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.98 0.93 0.89 0.67 0.70 20.91%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 22/03/18 21/12/17 26/09/17 23/06/17 28/03/17 23/12/16 -
Price 0.56 0.57 0.615 0.58 0.59 0.40 0.415 -
P/RPS 3.43 3.45 3.92 3.50 3.77 2.66 2.84 13.44%
P/EPS -813.90 576.76 -712.48 -55.00 -18.06 -7.50 -6.65 2386.89%
EY -0.12 0.17 -0.14 -1.82 -5.54 -13.33 -15.05 -96.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.99 0.97 0.98 0.67 0.69 18.54%

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