[XL] YoY Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 97.56%
YoY- 1454.8%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 12,948 12,810 10,686 13,718 12,609 10,761 14,522 -1.89%
PBT -444 -457 -5,525 1,474 150 -2,430 -2,708 -26.00%
Tax -129 -34 -44 0 -53 68 1,508 -
NP -573 -492 -5,569 1,474 97 -2,362 -1,200 -11.58%
-
NP to SH -573 -492 -5,569 1,513 97 -2,362 -1,200 -11.58%
-
Tax Rate - - - 0.00% 35.33% - - -
Total Cost 13,521 13,302 16,255 12,244 12,512 13,123 15,722 -2.48%
-
Net Worth 49,560 49,560 43,586 48,019 46,719 46,478 66,048 -4.67%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 49,560 49,560 43,586 48,019 46,719 46,478 66,048 -4.67%
NOSH 79,936 79,936 72,643 72,756 72,999 72,622 72,580 1.62%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -4.43% -3.84% -52.11% 10.75% 0.77% -21.96% -8.26% -
ROE -1.16% -0.99% -12.78% 3.15% 0.21% -5.08% -1.82% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 16.20 16.03 14.71 18.86 17.27 14.82 20.01 -3.45%
EPS -0.72 -0.61 -7.67 2.08 0.13 -3.25 -1.65 -12.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.60 0.66 0.64 0.64 0.91 -6.19%
Adjusted Per Share Value based on latest NOSH - 73,009
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 4.54 4.49 3.75 4.81 4.42 3.77 5.09 -1.88%
EPS -0.20 -0.17 -1.95 0.53 0.03 -0.83 -0.42 -11.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1737 0.1737 0.1528 0.1683 0.1638 0.1629 0.2315 -4.67%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.50 0.605 0.42 0.45 0.38 0.22 0.43 -
P/RPS 3.09 3.78 2.85 2.39 2.20 1.48 2.15 6.22%
P/EPS -69.71 -98.30 -5.48 21.63 285.00 -6.76 -26.01 17.84%
EY -1.43 -1.02 -18.25 4.62 0.35 -14.79 -3.84 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.98 0.70 0.68 0.59 0.34 0.47 9.49%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 21/12/18 21/12/17 23/12/16 28/12/15 30/12/14 26/12/13 26/12/12 -
Price 0.44 0.615 0.415 0.45 0.33 0.215 0.40 -
P/RPS 2.72 3.84 2.82 2.39 1.91 1.45 2.00 5.25%
P/EPS -61.35 -99.92 -5.41 21.63 247.50 -6.61 -24.19 16.77%
EY -1.63 -1.00 -18.47 4.62 0.40 -15.13 -4.13 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.99 0.69 0.68 0.52 0.34 0.44 8.29%

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