[XL] YoY Cumulative 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- 35.35%
YoY- -48.66%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 15,417 14,750 15,704 26,886 27,131 36,668 36,023 -13.18%
PBT -786 -2,522 -12,401 3,838 6,991 19,519 20,522 -
Tax -299 124 2,380 -1,403 -2,248 -5,808 -5,980 -39.28%
NP -1,085 -2,398 -10,021 2,435 4,743 13,711 14,542 -
-
NP to SH -1,085 -2,398 -10,021 2,435 4,743 13,711 14,542 -
-
Tax Rate - - - 36.56% 32.16% 29.76% 29.14% -
Total Cost 16,502 17,148 25,725 24,451 22,388 22,957 21,481 -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 -0.88% -1.92% -7.53% 1.69% 3.36% 10.04% 11.78% -
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 21.17 20.30 21.59 36.99 37.30 50.46 49.62 -13.22%
EPS -1.49 -3.30 -13.78 3.35 6.52 18.87 20.03 -
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 3.54 3.38 3.60 6.17 6.22 8.41 8.26 -13.16%
EPS -0.25 -0.55 -2.30 0.56 1.09 3.14 3.34 -
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 2.65 2.02 1.90 2.24 2.79 3.71 5.08 -10.27%
P/EPS -37.58 -12.42 -2.98 24.78 15.95 9.91 12.58 -
EY -2.66 -8.05 -33.61 4.04 6.27 10.09 7.95 -
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 2.65 2.46 1.16 2.16 2.01 3.63 5.04 -10.15%
P/EPS -37.58 -15.15 -1.81 23.88 11.50 9.70 12.48 -
EY -2.66 -6.60 -55.12 4.19 8.69 10.31 8.01 -
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