[XL] QoQ Cumulative Quarter Result on 31-Oct-2001 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
03-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 24,559 10,855 32,092 23,401 0 0 0 -
PBT 11,928 5,847 14,105 12,663 0 0 0 -
Tax -4,302 -2,198 -3,695 -3,948 0 0 0 -
NP 7,626 3,649 10,410 8,715 0 0 0 -
-
NP to SH 7,626 3,649 10,410 8,715 0 0 0 -
-
Tax Rate 36.07% 37.59% 26.20% 31.18% - - - -
Total Cost 16,933 7,206 21,682 14,686 0 0 0 -
-
Net Worth 89,291 86,880 71,763 70,507 0 0 0 -
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - 1,266 - - - - -
Div Payout % - - 12.17% - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 89,291 86,880 71,763 70,507 0 0 0 -
NOSH 48,265 48,267 42,214 40,992 0 0 0 -
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 31.05% 33.62% 32.44% 37.24% 0.00% 0.00% 0.00% -
ROE 8.54% 4.20% 14.51% 12.36% 0.00% 0.00% 0.00% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 50.88 22.49 76.02 57.09 0.00 0.00 0.00 -
EPS 15.80 7.56 24.66 21.26 0.00 0.00 0.00 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.70 1.72 0.00 0.00 1.52 14.03%
Adjusted Per Share Value based on latest NOSH - 40,973
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 5.63 2.49 7.36 5.37 0.00 0.00 0.00 -
EPS 1.75 0.84 2.39 2.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.2048 0.1993 0.1646 0.1617 0.00 0.00 1.52 -73.81%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 - - - - -
Price 2.68 2.62 3.18 0.00 0.00 0.00 0.00 -
P/RPS 5.27 11.65 4.18 0.00 0.00 0.00 0.00 -
P/EPS 16.96 34.66 12.90 0.00 0.00 0.00 0.00 -
EY 5.90 2.89 7.75 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.46 1.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 26/06/02 05/04/02 03/12/01 - - - -
Price 2.55 2.52 2.53 0.00 0.00 0.00 0.00 -
P/RPS 5.01 11.21 3.33 0.00 0.00 0.00 0.00 -
P/EPS 16.14 33.33 10.26 0.00 0.00 0.00 0.00 -
EY 6.20 3.00 9.75 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.40 1.49 0.00 0.00 0.00 0.00 -

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