[XL] YoY Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 123.72%
YoY- -62.13%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 9,294 10,482 20,537 19,357 26,876 24,039 22,251 -13.52%
PBT -2,970 -8,333 5,255 5,886 15,769 13,282 10,990 -
Tax 602 2,288 -3,456 -1,727 -4,786 -3,471 -3,283 -
NP -2,368 -6,045 1,799 4,159 10,983 9,811 7,707 -
-
NP to SH -2,368 -6,045 1,799 4,159 10,983 9,811 7,707 -
-
Tax Rate - - 65.77% 29.34% 30.35% 26.13% 29.87% -
Total Cost 11,662 16,527 18,738 15,198 15,893 14,228 14,544 -3.61%
-
Net Worth 124,937 136,758 143,482 140,329 134,381 119,009 102,373 3.37%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 124,937 136,758 143,482 140,329 134,381 119,009 102,373 3.37%
NOSH 72,638 72,743 72,834 72,709 72,638 72,566 48,289 7.03%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -25.48% -57.67% 8.76% 21.49% 40.87% 40.81% 34.64% -
ROE -1.90% -4.42% 1.25% 2.96% 8.17% 8.24% 7.53% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 12.79 14.41 28.20 26.62 37.00 33.13 46.08 -19.21%
EPS -3.26 -8.31 2.47 5.72 15.12 13.52 15.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.88 1.97 1.93 1.85 1.64 2.12 -3.42%
Adjusted Per Share Value based on latest NOSH - 72,784
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 2.13 2.40 4.71 4.44 6.16 5.51 5.10 -13.53%
EPS -0.54 -1.39 0.41 0.95 2.52 2.25 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2866 0.3137 0.3291 0.3219 0.3082 0.273 0.2348 3.37%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.41 0.55 0.77 1.10 2.15 2.53 3.28 -
P/RPS 3.20 3.82 2.73 4.13 5.81 7.64 7.12 -12.46%
P/EPS -12.58 -6.62 31.17 19.23 14.22 18.71 20.55 -
EY -7.95 -15.11 3.21 5.20 7.03 5.34 4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.39 0.57 1.16 1.54 1.55 -26.70%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 24/09/09 29/09/08 27/09/07 29/09/06 22/09/05 29/09/04 26/09/03 -
Price 0.47 0.49 0.74 1.08 1.74 2.55 1.86 -
P/RPS 3.67 3.40 2.62 4.06 4.70 7.70 4.04 -1.58%
P/EPS -14.42 -5.90 29.96 18.88 11.51 18.86 11.65 -
EY -6.94 -16.96 3.34 5.30 8.69 5.30 8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.38 0.56 0.94 1.55 0.88 -17.85%

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