[XL] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Announcement Date
28-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 57.9%
YoY- 54.75%
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 14,536 14,976 20,677 20,556 20,726 19,936 19,556 -17.98%
PBT -4,214 -7,236 -1,017 -1,048 -3,144 -3,836 -4,295 -1.26%
Tax -1,434 1,188 269 -398 -292 1,784 540 -
NP -5,648 -6,048 -748 -1,446 -3,436 -2,052 -3,755 31.37%
-
NP to SH -5,648 -6,048 -748 -1,446 -3,436 -2,052 -3,755 31.37%
-
Tax Rate - - - - - - - -
Total Cost 20,184 21,024 21,425 22,002 24,162 21,988 23,311 -9.17%
-
Net Worth 120,092 121,396 122,730 123,063 122,298 122,830 123,654 -1.93%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 120,092 121,396 122,730 123,063 122,298 122,830 123,654 -1.93%
NOSH 72,783 72,692 72,621 72,818 72,796 72,253 72,737 0.04%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -38.86% -40.38% -3.62% -7.04% -16.58% -10.29% -19.20% -
ROE -4.70% -4.98% -0.61% -1.18% -2.81% -1.67% -3.04% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 19.97 20.60 28.47 28.23 28.47 27.59 26.89 -18.03%
EPS -7.76 -8.32 -1.03 -1.99 -4.72 -2.84 -5.16 31.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.67 1.69 1.69 1.68 1.70 1.70 -1.97%
Adjusted Per Share Value based on latest NOSH - 72,758
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 3.33 3.43 4.74 4.71 4.75 4.57 4.49 -18.11%
EPS -1.30 -1.39 -0.17 -0.33 -0.79 -0.47 -0.86 31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2754 0.2784 0.2815 0.2823 0.2805 0.2817 0.2836 -1.94%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.435 0.50 0.56 0.56 0.46 0.53 0.47 -
P/RPS 2.18 2.43 1.97 1.98 1.62 1.92 1.75 15.82%
P/EPS -5.61 -6.01 -54.37 -28.19 -9.75 -18.66 -9.10 -27.62%
EY -17.84 -16.64 -1.84 -3.55 -10.26 -5.36 -10.98 38.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.33 0.33 0.27 0.31 0.28 -4.83%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 23/06/11 28/03/11 28/12/10 29/09/10 24/06/10 26/03/10 -
Price 0.41 0.45 0.48 0.56 0.58 0.53 0.53 -
P/RPS 2.05 2.18 1.69 1.98 2.04 1.92 1.97 2.69%
P/EPS -5.28 -5.41 -46.60 -28.19 -12.29 -18.66 -10.27 -35.90%
EY -18.93 -18.49 -2.15 -3.55 -8.14 -5.36 -9.74 55.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.33 0.35 0.31 0.31 -13.39%

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