[XL] YoY TTM Result on 31-Jul-2013 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -18.67%
YoY- 61.25%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 11,846 12,664 11,795 10,891 15,156 17,582 20,655 -8.84%
PBT -3,144 1,012 343 -15,083 -56,463 -1,552 -2,888 1.42%
Tax -62 -160 -3 -862 15,314 -302 -208 -18.25%
NP -3,206 852 340 -15,945 -41,149 -1,854 -3,096 0.58%
-
NP to SH -3,126 852 340 -15,945 -41,149 -1,854 -3,096 0.16%
-
Tax Rate - 15.81% 0.87% - - - - -
Total Cost 15,052 11,812 11,455 26,836 56,305 19,436 23,751 -7.31%
-
Net Worth 44,399 47,666 46,451 47,204 69,109 120,266 121,951 -15.48%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 44,399 47,666 46,451 47,204 69,109 120,266 121,951 -15.48%
NOSH 72,785 73,333 72,580 72,622 72,746 72,888 72,590 0.04%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -27.06% 6.73% 2.88% -146.41% -271.50% -10.54% -14.99% -
ROE -7.04% 1.79% 0.73% -33.78% -59.54% -1.54% -2.54% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 16.28 17.27 16.25 15.00 20.83 24.12 28.45 -8.87%
EPS -4.29 1.16 0.47 -21.96 -56.56 -2.54 -4.27 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.65 0.64 0.65 0.95 1.65 1.68 -15.52%
Adjusted Per Share Value based on latest NOSH - 72,622
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 3.80 4.07 3.79 3.50 4.87 5.65 6.63 -8.85%
EPS -1.00 0.27 0.11 -5.12 -13.21 -0.60 -0.99 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1426 0.1531 0.1492 0.1516 0.2219 0.3862 0.3916 -15.48%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.425 0.605 0.35 0.21 0.45 0.435 0.46 -
P/RPS 2.61 3.50 2.15 1.40 2.16 1.80 1.62 8.26%
P/EPS -9.90 52.07 74.72 -0.96 -0.80 -17.10 -10.79 -1.42%
EY -10.11 1.92 1.34 -104.55 -125.70 -5.85 -9.27 1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 0.55 0.32 0.47 0.26 0.27 17.19%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 28/09/15 25/09/14 27/09/13 25/09/12 26/09/11 29/09/10 -
Price 0.43 0.52 0.42 0.22 0.43 0.41 0.58 -
P/RPS 2.64 3.01 2.58 1.47 2.06 1.70 2.04 4.38%
P/EPS -10.01 44.76 89.66 -1.00 -0.76 -16.12 -13.60 -4.97%
EY -9.99 2.23 1.12 -99.80 -131.55 -6.20 -7.35 5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.66 0.34 0.45 0.25 0.35 12.23%

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