[XL] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -10.52%
YoY- -511.54%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 16,218 20,556 19,666 20,938 35,848 36,174 48,890 -16.79%
PBT -88,334 -1,048 -3,362 -16,534 5,117 9,321 26,025 -
Tax 6,234 -398 165 3,173 -1,870 -2,997 -7,744 -
NP -82,100 -1,446 -3,197 -13,361 3,246 6,324 18,281 -
-
NP to SH -82,100 -1,446 -3,197 -13,361 3,246 6,324 18,281 -
-
Tax Rate - - - - 36.54% 32.15% 29.76% -
Total Cost 98,318 22,002 22,863 34,299 32,601 29,850 30,609 21.45%
-
Net Worth 61,800 123,063 124,986 133,080 143,919 141,126 136,601 -12.37%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 61,800 123,063 124,986 133,080 143,919 141,126 136,601 -12.37%
NOSH 72,706 72,818 72,666 72,721 72,686 72,745 72,660 0.01%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -506.21% -7.04% -16.26% -63.81% 9.06% 17.48% 37.39% -
ROE -132.85% -1.18% -2.56% -10.04% 2.26% 4.48% 13.38% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 22.31 28.23 27.06 28.79 49.32 49.73 67.29 -16.79%
EPS -112.92 -1.99 -4.40 -18.37 4.47 8.69 25.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 1.69 1.72 1.83 1.98 1.94 1.88 -12.38%
Adjusted Per Share Value based on latest NOSH - 72,687
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 3.72 4.71 4.51 4.80 8.22 8.30 11.21 -16.78%
EPS -18.83 -0.33 -0.73 -3.06 0.74 1.45 4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.2823 0.2867 0.3052 0.3301 0.3237 0.3133 -12.38%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.38 0.56 0.41 0.41 0.83 1.04 1.87 -
P/RPS 1.70 1.98 1.51 1.42 1.68 2.09 2.78 -7.86%
P/EPS -0.34 -28.19 -9.32 -2.23 18.58 11.96 7.43 -
EY -297.16 -3.55 -10.73 -44.81 5.38 8.36 13.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.24 0.22 0.42 0.54 0.99 -12.30%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 27/12/11 28/12/10 28/12/09 24/12/08 28/12/07 29/12/06 30/12/05 -
Price 0.38 0.56 0.50 0.25 0.80 0.75 1.83 -
P/RPS 1.70 1.98 1.85 0.87 1.62 1.51 2.72 -7.53%
P/EPS -0.34 -28.19 -11.36 -1.36 17.91 8.63 7.27 -
EY -297.16 -3.55 -8.80 -73.49 5.58 11.59 13.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.29 0.14 0.40 0.39 0.97 -12.01%

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