[XL] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -7.57%
YoY- 69.83%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 13,050 12,266 11,270 11,789 15,146 19,467 19,571 -6.52%
PBT -746 872 -430 -14,842 -56,466 -1,867 -4,437 -25.68%
Tax -70 -147 102 1,406 11,939 120 226 -
NP -816 725 -328 -13,436 -44,527 -1,747 -4,211 -23.91%
-
NP to SH -736 725 -328 -13,436 -44,527 -1,747 -4,211 -25.20%
-
Tax Rate - 16.86% - - - - - -
Total Cost 13,866 11,541 11,598 25,225 59,673 21,214 23,782 -8.59%
-
Net Worth 46,542 50,374 47,015 47,422 69,000 121,396 122,830 -14.92%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 46,542 50,374 47,015 47,422 69,000 121,396 122,830 -14.92%
NOSH 72,722 77,500 73,461 72,957 75,000 72,692 72,253 0.10%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -6.25% 5.91% -2.91% -113.97% -293.99% -8.97% -21.52% -
ROE -1.58% 1.44% -0.70% -28.33% -64.53% -1.44% -3.43% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 17.94 15.83 15.34 16.16 20.19 26.78 27.09 -6.63%
EPS -1.01 0.94 -0.45 -18.42 -59.37 -2.40 -5.83 -25.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.64 0.65 0.92 1.67 1.70 -15.01%
Adjusted Per Share Value based on latest NOSH - 72,957
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 2.99 2.81 2.58 2.70 3.47 4.47 4.49 -6.54%
EPS -0.17 0.17 -0.08 -3.08 -10.21 -0.40 -0.97 -25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1155 0.1078 0.1088 0.1583 0.2784 0.2817 -14.91%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.455 0.355 0.265 0.26 0.54 0.50 0.53 -
P/RPS 2.54 2.24 1.73 1.61 2.67 1.87 1.96 4.41%
P/EPS -44.96 37.95 -59.35 -1.41 -0.91 -20.80 -9.09 30.49%
EY -2.22 2.64 -1.68 -70.83 -109.94 -4.81 -11.00 -23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.41 0.40 0.59 0.30 0.31 14.79%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 24/06/15 26/06/14 26/06/13 29/06/12 23/06/11 24/06/10 -
Price 0.46 0.53 0.285 0.29 0.50 0.45 0.53 -
P/RPS 2.56 3.35 1.86 1.79 2.48 1.68 1.96 4.54%
P/EPS -45.45 56.66 -63.83 -1.57 -0.84 -18.72 -9.09 30.73%
EY -2.20 1.77 -1.57 -63.50 -118.74 -5.34 -11.00 -23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.45 0.45 0.54 0.27 0.31 15.06%

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