[XL] YoY Quarter Result on 31-Oct-2004 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -9.61%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 6,350 7,774 9,792 11,984 13,101 11,267 7,800 -3.36%
PBT -1,417 1,105 3,750 7,240 6,171 4,401 4,221 -
Tax 2,053 -521 -1,022 -2,509 -1,901 -1,559 -1,316 -
NP 636 584 2,728 4,731 4,270 2,842 2,905 -22.35%
-
NP to SH 636 584 2,728 4,731 4,270 2,842 2,905 -22.35%
-
Tax Rate - 47.15% 27.25% 34.65% 30.81% 35.42% 31.18% -
Total Cost 5,714 7,190 7,064 7,253 8,831 8,425 4,895 2.61%
-
Net Worth 144,744 141,620 136,763 123,354 106,388 92,159 70,473 12.73%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 144,744 141,620 136,763 123,354 106,388 92,159 70,473 12.73%
NOSH 73,103 72,999 72,746 72,561 72,372 48,251 40,973 10.12%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 10.02% 7.51% 27.86% 39.48% 32.59% 25.22% 37.24% -
ROE 0.44% 0.41% 1.99% 3.84% 4.01% 3.08% 4.12% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 8.69 10.65 13.46 16.52 18.10 23.35 19.04 -12.24%
EPS 0.87 0.80 3.75 6.52 5.90 5.89 7.09 -29.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.94 1.88 1.70 1.47 1.91 1.72 2.37%
Adjusted Per Share Value based on latest NOSH - 72,561
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 1.46 1.78 2.25 2.75 3.00 2.58 1.79 -3.33%
EPS 0.15 0.13 0.63 1.09 0.98 0.65 0.67 -22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.3248 0.3137 0.2829 0.244 0.2114 0.1616 12.74%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.83 1.04 1.87 2.52 2.08 2.94 0.00 -
P/RPS 9.56 9.77 13.89 15.26 11.49 12.59 0.00 -
P/EPS 95.40 130.00 49.87 38.65 35.25 49.92 0.00 -
EY 1.05 0.77 2.01 2.59 2.84 2.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.99 1.48 1.41 1.54 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 29/12/06 30/12/05 30/12/04 26/12/03 30/12/02 03/12/01 -
Price 0.80 0.75 1.83 2.50 2.20 2.85 0.00 -
P/RPS 9.21 7.04 13.60 15.14 12.15 12.21 0.00 -
P/EPS 91.95 93.75 48.80 38.34 37.29 48.39 0.00 -
EY 1.09 1.07 2.05 2.61 2.68 2.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.97 1.47 1.50 1.49 0.00 -

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