[XL] QoQ Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -13.57%
YoY- -975.14%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 19,666 18,588 19,876 19,477 20,938 20,964 24,240 -12.97%
PBT -3,362 -5,940 -3,232 -15,276 -16,534 -16,666 -13,656 -60.61%
Tax 165 1,204 3,040 101 3,173 4,576 4,760 -89.30%
NP -3,197 -4,736 -192 -15,175 -13,361 -12,090 -8,896 -49.35%
-
NP to SH -3,197 -4,736 -192 -15,175 -13,361 -12,090 -8,896 -49.35%
-
Tax Rate - - - - - - - -
Total Cost 22,863 23,324 20,068 34,652 34,299 33,054 33,136 -21.86%
-
Net Worth 124,986 124,937 119,999 127,254 133,080 136,758 140,998 -7.70%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 124,986 124,937 119,999 127,254 133,080 136,758 140,998 -7.70%
NOSH 72,666 72,638 68,571 72,716 72,721 72,743 72,679 -0.01%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -16.26% -25.48% -0.97% -77.91% -63.81% -57.67% -36.70% -
ROE -2.56% -3.79% -0.16% -11.92% -10.04% -8.84% -6.31% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 27.06 25.59 28.99 26.78 28.79 28.82 33.35 -12.97%
EPS -4.40 -6.52 -0.28 -20.87 -18.37 -16.62 -12.24 -49.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.75 1.75 1.83 1.88 1.94 -7.69%
Adjusted Per Share Value based on latest NOSH - 72,708
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 4.51 4.26 4.56 4.47 4.80 4.81 5.56 -12.99%
EPS -0.73 -1.09 -0.04 -3.48 -3.06 -2.77 -2.04 -49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2867 0.2866 0.2752 0.2919 0.3052 0.3137 0.3234 -7.69%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.41 0.41 0.32 0.45 0.41 0.55 0.70 -
P/RPS 1.51 1.60 1.10 1.68 1.42 1.91 2.10 -19.69%
P/EPS -9.32 -6.29 -114.29 -2.16 -2.23 -3.31 -5.72 38.34%
EY -10.73 -15.90 -0.88 -46.37 -44.81 -30.22 -17.49 -27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.18 0.26 0.22 0.29 0.36 -23.62%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 28/12/09 24/09/09 25/06/09 30/03/09 24/12/08 29/09/08 26/06/08 -
Price 0.50 0.47 0.50 0.49 0.25 0.49 0.52 -
P/RPS 1.85 1.84 1.72 1.83 0.87 1.70 1.56 12.00%
P/EPS -11.36 -7.21 -178.57 -2.35 -1.36 -2.95 -4.25 92.25%
EY -8.80 -13.87 -0.56 -42.59 -73.49 -33.92 -23.54 -48.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.29 0.28 0.14 0.26 0.27 4.86%

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