[XL] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -2366.67%
YoY- 60.83%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 14,970 14,536 20,726 18,588 20,964 41,074 38,714 -14.63%
PBT 1,170 -4,214 -3,144 -5,940 -16,666 10,510 11,772 -31.91%
Tax 2,782 -1,434 -292 1,204 4,576 -6,912 -3,454 -
NP 3,952 -5,648 -3,436 -4,736 -12,090 3,598 8,318 -11.65%
-
NP to SH 3,952 -5,648 -3,436 -4,736 -12,090 3,598 8,318 -11.65%
-
Tax Rate -237.78% - - - - 65.77% 29.34% -
Total Cost 11,018 20,184 24,162 23,324 33,054 37,476 30,396 -15.54%
-
Net Worth 69,014 120,092 122,298 124,937 136,758 143,482 140,329 -11.14%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 69,014 120,092 122,298 124,937 136,758 143,482 140,329 -11.14%
NOSH 72,647 72,783 72,796 72,638 72,743 72,834 72,709 -0.01%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 26.40% -38.86% -16.58% -25.48% -57.67% 8.76% 21.49% -
ROE 5.73% -4.70% -2.81% -3.79% -8.84% 2.51% 5.93% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 20.61 19.97 28.47 25.59 28.82 56.39 53.24 -14.61%
EPS 5.44 -7.76 -4.72 -6.52 -16.62 4.94 11.44 -11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.65 1.68 1.72 1.88 1.97 1.93 -11.13%
Adjusted Per Share Value based on latest NOSH - 72,727
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 3.43 3.33 4.75 4.26 4.81 9.42 8.88 -14.64%
EPS 0.91 -1.30 -0.79 -1.09 -2.77 0.83 1.91 -11.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.2754 0.2805 0.2866 0.3137 0.3291 0.3219 -11.14%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.45 0.435 0.46 0.41 0.55 0.77 1.10 -
P/RPS 2.18 2.18 1.62 1.60 1.91 1.37 2.07 0.86%
P/EPS 8.27 -5.61 -9.75 -6.29 -3.31 15.59 9.62 -2.48%
EY 12.09 -17.84 -10.26 -15.90 -30.22 6.42 10.40 2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.26 0.27 0.24 0.29 0.39 0.57 -3.16%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 26/09/11 29/09/10 24/09/09 29/09/08 27/09/07 29/09/06 -
Price 0.43 0.41 0.58 0.47 0.49 0.74 1.08 -
P/RPS 2.09 2.05 2.04 1.84 1.70 1.31 2.03 0.48%
P/EPS 7.90 -5.28 -12.29 -7.21 -2.95 14.98 9.44 -2.92%
EY 12.65 -18.93 -8.14 -13.87 -33.92 6.68 10.59 3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.25 0.35 0.27 0.26 0.38 0.56 -3.57%

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