[XL] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -53.44%
YoY- -56.0%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 32,522 35,848 41,074 45,372 38,083 36,174 38,714 -10.94%
PBT 2,214 5,117 10,510 16,508 9,339 9,321 11,772 -67.07%
Tax -480 -1,870 -6,912 -13,236 -2,311 -2,997 -3,454 -73.07%
NP 1,734 3,246 3,598 3,272 7,028 6,324 8,318 -64.74%
-
NP to SH 1,734 3,246 3,598 3,272 7,028 6,324 8,318 -64.74%
-
Tax Rate 21.68% 36.54% 65.77% 80.18% 24.75% 32.15% 29.34% -
Total Cost 30,788 32,601 37,476 42,100 31,055 29,850 30,396 0.85%
-
Net Worth 143,528 143,919 143,482 143,330 143,233 141,126 140,329 1.50%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 728 - - - 1,817 - - -
Div Payout % 42.02% - - - 25.86% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 143,528 143,919 143,482 143,330 143,233 141,126 140,329 1.50%
NOSH 72,857 72,686 72,834 72,389 72,707 72,745 72,709 0.13%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 5.33% 9.06% 8.76% 7.21% 18.45% 17.48% 21.49% -
ROE 1.21% 2.26% 2.51% 2.28% 4.91% 4.48% 5.93% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 44.64 49.32 56.39 62.68 52.38 49.73 53.24 -11.05%
EPS 2.38 4.47 4.94 4.52 9.67 8.69 11.44 -64.78%
DPS 1.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.97 1.98 1.97 1.98 1.97 1.94 1.93 1.37%
Adjusted Per Share Value based on latest NOSH - 72,389
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 7.46 8.22 9.42 10.41 8.73 8.30 8.88 -10.93%
EPS 0.40 0.74 0.83 0.75 1.61 1.45 1.91 -64.63%
DPS 0.17 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.3292 0.3301 0.3291 0.3288 0.3285 0.3237 0.3219 1.50%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.62 0.83 0.77 0.78 0.81 1.04 1.10 -
P/RPS 1.39 1.68 1.37 1.24 1.55 2.09 2.07 -23.26%
P/EPS 26.05 18.58 15.59 17.26 8.38 11.96 9.62 93.92%
EY 3.84 5.38 6.42 5.79 11.93 8.36 10.40 -48.43%
DY 1.61 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.31 0.42 0.39 0.39 0.41 0.54 0.57 -33.29%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/03/08 28/12/07 27/09/07 28/06/07 29/03/07 29/12/06 29/09/06 -
Price 0.65 0.80 0.74 0.78 0.76 0.75 1.08 -
P/RPS 1.46 1.62 1.31 1.24 1.45 1.51 2.03 -19.67%
P/EPS 27.31 17.91 14.98 17.26 7.86 8.63 9.44 102.64%
EY 3.66 5.58 6.68 5.79 12.72 11.59 10.59 -50.65%
DY 1.54 0.00 0.00 0.00 3.29 0.00 0.00 -
P/NAPS 0.33 0.40 0.38 0.39 0.39 0.39 0.56 -29.64%

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