[XL] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -9.76%
YoY- -48.66%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 20,556 19,666 20,938 35,848 36,174 48,890 48,030 -13.18%
PBT -1,048 -3,362 -16,534 5,117 9,321 26,025 27,362 -
Tax -398 165 3,173 -1,870 -2,997 -7,744 -7,973 -39.30%
NP -1,446 -3,197 -13,361 3,246 6,324 18,281 19,389 -
-
NP to SH -1,446 -3,197 -13,361 3,246 6,324 18,281 19,389 -
-
Tax Rate - - - 36.54% 32.15% 29.76% 29.14% -
Total Cost 22,002 22,863 34,299 32,601 29,850 30,609 28,641 -4.29%
-
Net Worth 123,063 124,986 133,080 143,919 141,126 136,601 123,421 -0.04%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 123,063 124,986 133,080 143,919 141,126 136,601 123,421 -0.04%
NOSH 72,818 72,666 72,721 72,686 72,745 72,660 72,601 0.04%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -7.04% -16.26% -63.81% 9.06% 17.48% 37.39% 40.37% -
ROE -1.18% -2.56% -10.04% 2.26% 4.48% 13.38% 15.71% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 28.23 27.06 28.79 49.32 49.73 67.29 66.16 -13.22%
EPS -1.99 -4.40 -18.37 4.47 8.69 25.16 26.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.72 1.83 1.98 1.94 1.88 1.70 -0.09%
Adjusted Per Share Value based on latest NOSH - 73,103
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 4.71 4.51 4.80 8.22 8.30 11.21 11.02 -13.20%
EPS -0.33 -0.73 -3.06 0.74 1.45 4.19 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2823 0.2867 0.3052 0.3301 0.3237 0.3133 0.2831 -0.04%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.56 0.41 0.41 0.83 1.04 1.87 2.52 -
P/RPS 1.98 1.51 1.42 1.68 2.09 2.78 3.81 -10.33%
P/EPS -28.19 -9.32 -2.23 18.58 11.96 7.43 9.44 -
EY -3.55 -10.73 -44.81 5.38 8.36 13.45 10.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.22 0.42 0.54 0.99 1.48 -22.12%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 28/12/10 28/12/09 24/12/08 28/12/07 29/12/06 30/12/05 30/12/04 -
Price 0.56 0.50 0.25 0.80 0.75 1.83 2.50 -
P/RPS 1.98 1.85 0.87 1.62 1.51 2.72 3.78 -10.21%
P/EPS -28.19 -11.36 -1.36 17.91 8.63 7.27 9.36 -
EY -3.55 -8.80 -73.49 5.58 11.59 13.75 10.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.14 0.40 0.39 0.97 1.47 -22.03%

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