[XL] YoY Annualized Quarter Result on 31-Jul-2015 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 517.74%
YoY- 1026.47%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 12,942 12,634 10,452 12,560 12,646 10,764 14,970 -2.39%
PBT -170 -750 -6,944 868 136 -3,066 1,170 -
Tax -108 -40 -70 -102 -68 108 2,782 -
NP -278 -790 -7,014 766 68 -2,958 3,952 -
-
NP to SH -278 -790 -7,014 766 68 -2,958 3,952 -
-
Tax Rate - - - 11.75% 50.00% - -237.78% -
Total Cost 13,220 13,424 17,466 11,794 12,578 13,722 11,018 3.08%
-
Net Worth 50,360 43,888 44,383 46,971 43,519 47,357 69,014 -5.11%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 50,360 43,888 44,383 46,971 43,519 47,357 69,014 -5.11%
NOSH 79,936 73,148 72,759 72,264 67,999 72,857 72,647 1.60%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -2.15% -6.25% -67.11% 6.10% 0.54% -27.48% 26.40% -
ROE -0.55% -1.80% -15.80% 1.63% 0.16% -6.25% 5.73% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 16.19 17.27 14.37 17.38 18.60 14.77 20.61 -3.94%
EPS -0.34 -1.08 -9.64 1.06 0.10 -4.06 5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.61 0.65 0.64 0.65 0.95 -6.61%
Adjusted Per Share Value based on latest NOSH - 73,333
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 2.97 2.90 2.40 2.88 2.90 2.47 3.43 -2.37%
EPS -0.06 -0.18 -1.61 0.18 0.02 -0.68 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1155 0.1007 0.1018 0.1077 0.0998 0.1086 0.1583 -5.11%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.53 0.56 0.425 0.605 0.35 0.21 0.45 -
P/RPS 3.27 3.24 2.96 3.48 1.88 1.42 2.18 6.98%
P/EPS -152.40 -51.85 -4.41 57.08 350.00 -5.17 8.27 -
EY -0.66 -1.93 -22.68 1.75 0.29 -19.33 12.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 0.70 0.93 0.55 0.32 0.47 10.15%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 26/09/17 30/09/16 28/09/15 25/09/14 27/09/13 25/09/12 -
Price 0.535 0.58 0.43 0.52 0.42 0.22 0.43 -
P/RPS 3.30 3.36 2.99 2.99 2.26 1.49 2.09 7.90%
P/EPS -153.84 -53.70 -4.46 49.06 420.00 -5.42 7.90 -
EY -0.65 -1.86 -22.42 2.04 0.24 -18.45 12.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.97 0.70 0.80 0.66 0.34 0.45 11.17%

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