[XL] YoY 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- -35.17%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 5,054 5,456 5,222 6,350 7,774 9,792 11,984 -13.39%
PBT 786 448 -4,068 -1,417 1,105 3,750 7,240 -30.91%
Tax -153 -478 92 2,053 -521 -1,022 -2,509 -37.24%
NP 633 -30 -3,976 636 584 2,728 4,731 -28.47%
-
NP to SH 633 -30 -3,976 636 584 2,728 4,731 -28.47%
-
Tax Rate 19.47% 106.70% - - 47.15% 27.25% 34.65% -
Total Cost 4,421 5,486 9,198 5,714 7,190 7,064 7,253 -7.91%
-
Net Worth 122,962 129,000 133,017 144,744 141,620 136,763 123,354 -0.05%
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 122,962 129,000 133,017 144,744 141,620 136,763 123,354 -0.05%
NOSH 72,758 75,000 72,687 73,103 72,999 72,746 72,561 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 12.52% -0.55% -76.14% 10.02% 7.51% 27.86% 39.48% -
ROE 0.51% -0.02% -2.99% 0.44% 0.41% 1.99% 3.84% -
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 6.95 7.27 7.18 8.69 10.65 13.46 16.52 -13.43%
EPS 0.87 -0.04 -5.47 0.87 0.80 3.75 6.52 -28.50%
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 1.16 1.25 1.20 1.46 1.78 2.25 2.75 -13.39%
EPS 0.15 -0.01 -0.91 0.15 0.13 0.63 1.09 -28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.282 0.2959 0.3051 0.332 0.3248 0.3137 0.2829 -0.05%
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 8.06 5.64 5.71 9.56 9.77 13.89 15.26 -10.08%
P/EPS 64.37 -1,025.00 -7.50 95.40 130.00 49.87 38.65 8.86%
EY 1.55 -0.10 -13.34 1.05 0.77 2.01 2.59 -8.19%
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 8.06 6.87 3.48 9.21 7.04 13.60 15.14 -9.96%
P/EPS 64.37 -1,250.00 -4.57 91.95 93.75 48.80 38.34 9.01%
EY 1.55 -0.08 -21.88 1.09 1.07 2.05 2.61 -8.31%
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