[XL] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 22.23%
YoY- 69.89%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 12,994 14,939 20,707 19,556 19,477 32,523 38,083 -16.39%
PBT -12,965 -59,155 -1,017 -4,286 -15,276 2,214 9,339 -
Tax 475 13,206 269 540 2,836 -480 -2,311 -
NP -12,490 -45,949 -748 -3,746 -12,440 1,734 7,028 -
-
NP to SH -12,490 -45,949 -748 -3,746 -12,440 1,734 7,028 -
-
Tax Rate - - - - - 21.68% 24.75% -
Total Cost 25,484 60,888 21,455 23,302 31,917 30,789 31,055 -3.23%
-
Net Worth 48,711 61,051 123,810 123,870 127,239 143,851 72,608 -6.43%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - 730 1,815 -
Div Payout % - - - - - 42.11% 25.83% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 48,711 61,051 123,810 123,870 127,239 143,851 72,608 -6.43%
NOSH 72,704 72,680 73,260 72,864 72,708 73,020 72,608 0.02%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -96.12% -307.58% -3.61% -19.16% -63.87% 5.33% 18.45% -
ROE -25.64% -75.26% -0.60% -3.02% -9.78% 1.21% 9.68% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 17.87 20.55 28.26 26.84 26.79 44.54 52.45 -16.41%
EPS -17.18 -63.22 -1.02 -5.14 -17.11 2.37 9.68 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.50 -
NAPS 0.67 0.84 1.69 1.70 1.75 1.97 1.00 -6.45%
Adjusted Per Share Value based on latest NOSH - 72,864
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 2.98 3.43 4.75 4.49 4.47 7.46 8.73 -16.38%
EPS -2.86 -10.54 -0.17 -0.86 -2.85 0.40 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.42 -
NAPS 0.1117 0.14 0.284 0.2841 0.2918 0.3299 0.1665 -6.43%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.315 0.47 0.56 0.47 0.45 0.62 0.81 -
P/RPS 1.76 2.29 1.98 1.75 1.68 1.39 1.54 2.24%
P/EPS -1.83 -0.74 -54.85 -9.14 -2.63 26.11 8.37 -
EY -54.54 -134.51 -1.82 -10.94 -38.02 3.83 11.95 -
DY 0.00 0.00 0.00 0.00 0.00 1.61 3.09 -
P/NAPS 0.47 0.56 0.33 0.28 0.26 0.31 0.81 -8.66%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 28/03/12 28/03/11 26/03/10 30/03/09 31/03/08 29/03/07 -
Price 0.30 0.55 0.48 0.53 0.49 0.65 0.76 -
P/RPS 1.68 2.68 1.70 1.97 1.83 1.46 1.45 2.48%
P/EPS -1.75 -0.87 -47.01 -10.31 -2.86 27.37 7.85 -
EY -57.26 -114.95 -2.13 -9.70 -34.92 3.65 12.74 -
DY 0.00 0.00 0.00 0.00 0.00 1.54 3.29 -
P/NAPS 0.45 0.65 0.28 0.31 0.28 0.33 0.76 -8.35%

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