[XL] QoQ Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 123.72%
YoY- -62.13%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 11,343 38,083 27,131 19,357 9,728 45,432 36,668 -54.35%
PBT 4,127 9,339 6,991 5,886 3,278 20,564 19,519 -64.60%
Tax -3,309 -2,311 -2,248 -1,727 -1,419 -5,438 -5,808 -31.34%
NP 818 7,028 4,743 4,159 1,859 15,126 13,711 -84.81%
-
NP to SH 818 7,028 4,743 4,159 1,859 15,126 13,711 -84.81%
-
Tax Rate 80.18% 24.75% 32.16% 29.34% 43.29% 26.44% 29.76% -
Total Cost 10,525 31,055 22,388 15,198 7,869 30,306 22,957 -40.62%
-
Net Worth 143,330 143,233 141,126 140,329 140,151 138,072 136,601 3.26%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 1,817 - - - 3,270 - -
Div Payout % - 25.86% - - - 21.62% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 143,330 143,233 141,126 140,329 140,151 138,072 136,601 3.26%
NOSH 72,389 72,707 72,745 72,709 72,617 72,669 72,660 -0.24%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 7.21% 18.45% 17.48% 21.49% 19.11% 33.29% 37.39% -
ROE 0.57% 4.91% 3.36% 2.96% 1.33% 10.96% 10.04% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 15.67 52.38 37.30 26.62 13.40 62.52 50.46 -54.24%
EPS 1.13 9.67 6.52 5.72 2.56 20.81 18.87 -84.77%
DPS 0.00 2.50 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.98 1.97 1.94 1.93 1.93 1.90 1.88 3.52%
Adjusted Per Share Value based on latest NOSH - 72,784
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 2.60 8.73 6.22 4.44 2.23 10.42 8.41 -54.37%
EPS 0.19 1.61 1.09 0.95 0.43 3.47 3.14 -84.66%
DPS 0.00 0.42 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.3288 0.3285 0.3237 0.3219 0.3215 0.3167 0.3133 3.28%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.78 0.81 1.04 1.10 1.36 1.63 1.87 -
P/RPS 4.98 1.55 2.79 4.13 10.15 2.61 3.71 21.75%
P/EPS 69.03 8.38 15.95 19.23 53.13 7.83 9.91 266.03%
EY 1.45 11.93 6.27 5.20 1.88 12.77 10.09 -72.66%
DY 0.00 3.09 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 0.39 0.41 0.54 0.57 0.70 0.86 0.99 -46.35%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 29/03/07 29/12/06 29/09/06 29/06/06 30/03/06 30/12/05 -
Price 0.78 0.76 0.75 1.08 1.20 1.31 1.83 -
P/RPS 4.98 1.45 2.01 4.06 8.96 2.10 3.63 23.53%
P/EPS 69.03 7.86 11.50 18.88 46.88 6.29 9.70 271.31%
EY 1.45 12.72 8.69 5.30 2.13 15.89 10.31 -73.05%
DY 0.00 3.29 0.00 0.00 0.00 3.44 0.00 -
P/NAPS 0.39 0.39 0.39 0.56 0.62 0.69 0.97 -45.61%

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