[XL] YoY Quarter Result on 31-Oct-2011 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -4377.97%
YoY- -9381.36%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 3,134 2,689 3,407 4,896 5,054 5,456 5,222 -8.15%
PBT 45 -290 -2,616 -64,144 786 448 -4,068 -
Tax -6 -3 -260 5,393 -153 -478 92 -
NP 39 -293 -2,876 -58,751 633 -30 -3,976 -
-
NP to SH 39 -293 -2,876 -58,751 633 -30 -3,976 -
-
Tax Rate 13.33% - - - 19.47% 106.70% - -
Total Cost 3,095 2,982 6,283 63,647 4,421 5,486 9,198 -16.59%
-
Net Worth 49,919 46,879 66,089 61,797 122,962 129,000 133,017 -15.06%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 49,919 46,879 66,089 61,797 122,962 129,000 133,017 -15.06%
NOSH 77,999 73,249 72,626 72,702 72,758 75,000 72,687 1.18%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 1.24% -10.90% -84.41% -1,199.98% 12.52% -0.55% -76.14% -
ROE 0.08% -0.63% -4.35% -95.07% 0.51% -0.02% -2.99% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 4.02 3.67 4.69 6.73 6.95 7.27 7.18 -9.21%
EPS 0.05 -0.40 -3.96 -80.81 0.87 -0.04 -5.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.91 0.85 1.69 1.72 1.83 -16.05%
Adjusted Per Share Value based on latest NOSH - 72,702
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 0.72 0.62 0.78 1.12 1.16 1.25 1.20 -8.15%
EPS 0.01 -0.07 -0.66 -13.48 0.15 -0.01 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.1075 0.1516 0.1417 0.282 0.2959 0.3051 -15.06%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.38 0.22 0.43 0.38 0.56 0.41 0.41 -
P/RPS 9.46 5.99 9.17 5.64 8.06 5.64 5.71 8.77%
P/EPS 760.00 -55.00 -10.86 -0.47 64.37 -1,025.00 -7.50 -
EY 0.13 -1.82 -9.21 -212.66 1.55 -0.10 -13.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.47 0.45 0.33 0.24 0.22 17.86%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/12/14 26/12/13 26/12/12 27/12/11 28/12/10 28/12/09 24/12/08 -
Price 0.33 0.215 0.40 0.38 0.56 0.50 0.25 -
P/RPS 8.21 5.86 8.53 5.64 8.06 6.87 3.48 15.37%
P/EPS 660.00 -53.75 -10.10 -0.47 64.37 -1,250.00 -4.57 -
EY 0.15 -1.86 -9.90 -212.66 1.55 -0.08 -21.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.44 0.45 0.33 0.29 0.14 24.43%

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