[XL] QoQ Cumulative Quarter Result on 31-Jul-2010 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -234.89%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 3,744 20,677 15,417 10,363 4,984 19,556 14,750 -60.01%
PBT -1,809 -1,017 -786 -1,572 -959 -4,295 -2,522 -19.91%
Tax 297 269 -299 -146 446 540 124 79.30%
NP -1,512 -748 -1,085 -1,718 -513 -3,755 -2,398 -26.53%
-
NP to SH -1,512 -748 -1,085 -1,718 -513 -3,755 -2,398 -26.53%
-
Tax Rate - - - - - - - -
Total Cost 5,256 21,425 16,502 12,081 5,497 23,311 17,148 -54.63%
-
Net Worth 121,396 122,730 123,063 122,298 122,830 123,654 124,986 -1.92%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 121,396 122,730 123,063 122,298 122,830 123,654 124,986 -1.92%
NOSH 72,692 72,621 72,818 72,796 72,253 72,737 72,666 0.02%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -40.38% -3.62% -7.04% -16.58% -10.29% -19.20% -16.26% -
ROE -1.25% -0.61% -0.88% -1.40% -0.42% -3.04% -1.92% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 5.15 28.47 21.17 14.24 6.90 26.89 20.30 -60.02%
EPS -2.08 -1.03 -1.49 -2.36 -0.71 -5.16 -3.30 -26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.69 1.69 1.68 1.70 1.70 1.72 -1.95%
Adjusted Per Share Value based on latest NOSH - 72,590
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.86 4.74 3.54 2.38 1.14 4.49 3.38 -59.94%
EPS -0.35 -0.17 -0.25 -0.39 -0.12 -0.86 -0.55 -26.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2784 0.2815 0.2823 0.2805 0.2817 0.2836 0.2867 -1.94%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.50 0.56 0.56 0.46 0.53 0.47 0.41 -
P/RPS 9.71 1.97 2.65 3.23 7.68 1.75 2.02 185.64%
P/EPS -24.04 -54.37 -37.58 -19.49 -74.65 -9.10 -12.42 55.50%
EY -4.16 -1.84 -2.66 -5.13 -1.34 -10.98 -8.05 -35.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.33 0.27 0.31 0.28 0.24 16.08%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 28/03/11 28/12/10 29/09/10 24/06/10 26/03/10 28/12/09 -
Price 0.45 0.48 0.56 0.58 0.53 0.53 0.50 -
P/RPS 8.74 1.69 2.65 4.07 7.68 1.97 2.46 133.37%
P/EPS -21.63 -46.60 -37.58 -24.58 -74.65 -10.27 -15.15 26.87%
EY -4.62 -2.15 -2.66 -4.07 -1.34 -9.74 -6.60 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.33 0.35 0.31 0.31 0.29 -4.66%

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