[XL] YoY Annual (Unaudited) 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
YoY- 75.26%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 12,994 14,898 20,677 19,556 19,477 32,522 38,083 -16.39%
PBT -12,965 -59,186 -1,017 -4,295 -15,276 2,214 9,339 -
Tax 505 13,777 269 540 101 -480 -2,311 -
NP -12,460 -45,409 -748 -3,755 -15,175 1,734 7,028 -
-
NP to SH -12,460 -45,409 -748 -3,755 -15,175 1,734 7,028 -
-
Tax Rate - - - - - 21.68% 24.75% -
Total Cost 25,454 60,307 21,425 23,311 34,652 30,788 31,055 -3.25%
-
Net Worth 48,705 61,075 122,730 123,654 127,254 143,528 143,233 -16.44%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - 728 1,817 -
Div Payout % - - - - - 42.02% 25.86% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 48,705 61,075 122,730 123,654 127,254 143,528 143,233 -16.44%
NOSH 72,695 72,708 72,621 72,737 72,716 72,857 72,707 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -95.89% -304.80% -3.62% -19.20% -77.91% 5.33% 18.45% -
ROE -25.58% -74.35% -0.61% -3.04% -11.92% 1.21% 4.91% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 17.87 20.49 28.47 26.89 26.78 44.64 52.38 -16.39%
EPS -17.14 -62.46 -1.03 -5.16 -20.87 2.38 9.67 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.50 -
NAPS 0.67 0.84 1.69 1.70 1.75 1.97 1.97 -16.43%
Adjusted Per Share Value based on latest NOSH - 72,864
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 2.98 3.42 4.74 4.49 4.47 7.46 8.73 -16.38%
EPS -2.86 -10.42 -0.17 -0.86 -3.48 0.40 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.42 -
NAPS 0.1117 0.1401 0.2815 0.2836 0.2919 0.3292 0.3285 -16.44%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.315 0.47 0.56 0.47 0.45 0.62 0.81 -
P/RPS 1.76 2.29 1.97 1.75 1.68 1.39 1.55 2.13%
P/EPS -1.84 -0.75 -54.37 -9.10 -2.16 26.05 8.38 -
EY -54.41 -132.88 -1.84 -10.98 -46.37 3.84 11.93 -
DY 0.00 0.00 0.00 0.00 0.00 1.61 3.09 -
P/NAPS 0.47 0.56 0.33 0.28 0.26 0.31 0.41 2.30%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 28/03/12 28/03/11 26/03/10 30/03/09 31/03/08 29/03/07 -
Price 0.30 0.55 0.48 0.53 0.49 0.65 0.76 -
P/RPS 1.68 2.68 1.69 1.97 1.83 1.46 1.45 2.48%
P/EPS -1.75 -0.88 -46.60 -10.27 -2.35 27.31 7.86 -
EY -57.13 -113.55 -2.15 -9.74 -42.59 3.66 12.72 -
DY 0.00 0.00 0.00 0.00 0.00 1.54 3.29 -
P/NAPS 0.45 0.65 0.28 0.31 0.28 0.33 0.39 2.41%

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