[XL] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 16.2%
YoY- -190.74%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 10,626 13,539 12,240 10,173 13,667 17,424 20,253 -10.18%
PBT -4,488 1,639 678 -12,757 5,065 -66,482 -2,550 9.87%
Tax -60 -154 -6 -605 9,661 5,244 117 -
NP -4,548 1,485 672 -13,362 14,726 -61,238 -2,433 10.97%
-
NP to SH -4,548 1,565 672 -13,362 14,726 -61,238 -2,433 10.97%
-
Tax Rate - 9.40% 0.88% - -190.74% - - -
Total Cost 15,174 12,054 11,568 23,535 -1,059 78,662 22,686 -6.47%
-
Net Worth 43,695 48,186 49,919 46,879 66,089 61,797 122,962 -15.82%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 43,695 48,186 49,919 46,879 66,089 61,797 122,962 -15.82%
NOSH 72,826 73,009 77,999 73,249 72,626 72,702 72,758 0.01%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -42.80% 10.97% 5.49% -131.35% 107.75% -351.46% -12.01% -
ROE -10.41% 3.25% 1.35% -28.50% 22.28% -99.10% -1.98% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 14.59 18.54 15.69 13.89 18.82 23.97 27.84 -10.20%
EPS -6.25 2.14 0.86 -18.24 20.28 -84.23 -3.34 10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.66 0.64 0.64 0.91 0.85 1.69 -15.83%
Adjusted Per Share Value based on latest NOSH - 73,249
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 2.44 3.11 2.81 2.33 3.13 4.00 4.65 -10.18%
EPS -1.04 0.36 0.15 -3.06 3.38 -14.05 -0.56 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.1105 0.1145 0.1075 0.1516 0.1417 0.282 -15.82%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.42 0.45 0.38 0.22 0.43 0.38 0.56 -
P/RPS 2.88 2.43 2.42 1.58 2.29 1.59 2.01 6.17%
P/EPS -6.73 20.99 44.11 -1.21 2.12 -0.45 -16.75 -14.08%
EY -14.87 4.76 2.27 -82.92 47.15 -221.66 -5.97 16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.59 0.34 0.47 0.45 0.33 13.33%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/12/16 28/12/15 30/12/14 26/12/13 26/12/12 27/12/11 28/12/10 -
Price 0.415 0.45 0.33 0.215 0.40 0.38 0.56 -
P/RPS 2.84 2.43 2.10 1.55 2.13 1.59 2.01 5.92%
P/EPS -6.65 20.99 38.30 -1.18 1.97 -0.45 -16.75 -14.25%
EY -15.05 4.76 2.61 -84.84 50.69 -221.66 -5.97 16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.52 0.34 0.44 0.45 0.33 13.06%

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