[XL] YoY Quarter Result on 30-Apr-2005 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 70.84%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 6,060 11,343 9,728 12,962 11,138 10,416 10,855 -9.25%
PBT -3,414 4,127 3,278 6,804 5,723 5,219 5,847 -
Tax 1,190 -3,309 -1,419 -2,046 -1,146 -1,419 -2,198 -
NP -2,224 818 1,859 4,758 4,577 3,800 3,649 -
-
NP to SH -2,224 818 1,859 4,758 4,577 3,800 3,649 -
-
Tax Rate - 80.18% 43.29% 30.07% 20.02% 27.19% 37.59% -
Total Cost 8,284 10,525 7,869 8,204 6,561 6,616 7,206 2.34%
-
Net Worth 140,998 143,330 140,151 131,480 116,057 132,630 86,880 8.39%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 140,998 143,330 140,151 131,480 116,057 132,630 86,880 8.39%
NOSH 72,679 72,389 72,617 72,641 72,535 66,315 48,267 7.05%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin -36.70% 7.21% 19.11% 36.71% 41.09% 36.48% 33.62% -
ROE -1.58% 0.57% 1.33% 3.62% 3.94% 2.87% 4.20% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 8.34 15.67 13.40 17.84 15.36 15.71 22.49 -15.22%
EPS -3.06 1.13 2.56 6.55 6.31 5.24 7.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.98 1.93 1.81 1.60 2.00 1.80 1.25%
Adjusted Per Share Value based on latest NOSH - 72,641
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 1.39 2.60 2.23 2.97 2.55 2.39 2.49 -9.25%
EPS -0.51 0.19 0.43 1.09 1.05 0.87 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3234 0.3288 0.3215 0.3016 0.2662 0.3042 0.1993 8.39%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.70 0.78 1.36 2.40 2.58 2.58 2.62 -
P/RPS 8.40 4.98 10.15 13.45 16.80 16.43 11.65 -5.30%
P/EPS -22.88 69.03 53.13 36.64 40.89 45.02 34.66 -
EY -4.37 1.45 1.88 2.73 2.45 2.22 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.70 1.33 1.61 1.29 1.46 -20.79%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 26/06/08 28/06/07 29/06/06 24/06/05 22/06/04 25/06/03 26/06/02 -
Price 0.52 0.78 1.20 2.29 2.50 2.77 2.52 -
P/RPS 6.24 4.98 8.96 12.83 16.28 17.64 11.21 -9.29%
P/EPS -16.99 69.03 46.88 34.96 39.62 48.34 33.33 -
EY -5.88 1.45 2.13 2.86 2.52 2.07 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.62 1.27 1.56 1.39 1.40 -23.97%

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