[XL] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -17.44%
YoY- 75.26%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 20,556 20,726 19,936 19,556 19,666 18,588 19,876 2.26%
PBT -1,048 -3,144 -3,836 -4,295 -3,362 -5,940 -3,232 -52.70%
Tax -398 -292 1,784 540 165 1,204 3,040 -
NP -1,446 -3,436 -2,052 -3,755 -3,197 -4,736 -192 282.80%
-
NP to SH -1,446 -3,436 -2,052 -3,755 -3,197 -4,736 -192 282.80%
-
Tax Rate - - - - - - - -
Total Cost 22,002 24,162 21,988 23,311 22,863 23,324 20,068 6.30%
-
Net Worth 123,063 122,298 122,830 123,654 124,986 124,937 119,999 1.69%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 123,063 122,298 122,830 123,654 124,986 124,937 119,999 1.69%
NOSH 72,818 72,796 72,253 72,737 72,666 72,638 68,571 4.07%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -7.04% -16.58% -10.29% -19.20% -16.26% -25.48% -0.97% -
ROE -1.18% -2.81% -1.67% -3.04% -2.56% -3.79% -0.16% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 28.23 28.47 27.59 26.89 27.06 25.59 28.99 -1.75%
EPS -1.99 -4.72 -2.84 -5.16 -4.40 -6.52 -0.28 268.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.68 1.70 1.70 1.72 1.72 1.75 -2.29%
Adjusted Per Share Value based on latest NOSH - 72,864
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 4.71 4.75 4.57 4.49 4.51 4.26 4.56 2.17%
EPS -0.33 -0.79 -0.47 -0.86 -0.73 -1.09 -0.04 306.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2823 0.2805 0.2817 0.2836 0.2867 0.2866 0.2752 1.70%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.56 0.46 0.53 0.47 0.41 0.41 0.32 -
P/RPS 1.98 1.62 1.92 1.75 1.51 1.60 1.10 47.81%
P/EPS -28.19 -9.75 -18.66 -9.10 -9.32 -6.29 -114.29 -60.56%
EY -3.55 -10.26 -5.36 -10.98 -10.73 -15.90 -0.88 152.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.31 0.28 0.24 0.24 0.18 49.62%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 28/12/10 29/09/10 24/06/10 26/03/10 28/12/09 24/09/09 25/06/09 -
Price 0.56 0.58 0.53 0.53 0.50 0.47 0.50 -
P/RPS 1.98 2.04 1.92 1.97 1.85 1.84 1.72 9.81%
P/EPS -28.19 -12.29 -18.66 -10.27 -11.36 -7.21 -178.57 -70.69%
EY -3.55 -8.14 -5.36 -9.74 -8.80 -13.87 -0.56 241.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.31 0.31 0.29 0.27 0.29 8.97%

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