[XL] QoQ Cumulative 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- 35.35%
YoY- -48.66%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 10,482 6,060 32,522 26,886 20,537 11,343 38,083 -57.72%
PBT -8,333 -3,414 2,214 3,838 5,255 4,127 9,339 -
Tax 2,288 1,190 -480 -1,403 -3,456 -3,309 -2,311 -
NP -6,045 -2,224 1,734 2,435 1,799 818 7,028 -
-
NP to SH -6,045 -2,224 1,734 2,435 1,799 818 7,028 -
-
Tax Rate - - 21.68% 36.56% 65.77% 80.18% 24.75% -
Total Cost 16,527 8,284 30,788 24,451 18,738 10,525 31,055 -34.35%
-
Net Worth 136,758 140,998 143,528 143,919 143,482 143,330 143,233 -3.03%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 728 - - - 1,817 -
Div Payout % - - 42.02% - - - 25.86% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 136,758 140,998 143,528 143,919 143,482 143,330 143,233 -3.03%
NOSH 72,743 72,679 72,857 72,686 72,834 72,389 72,707 0.03%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -57.67% -36.70% 5.33% 9.06% 8.76% 7.21% 18.45% -
ROE -4.42% -1.58% 1.21% 1.69% 1.25% 0.57% 4.91% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 14.41 8.34 44.64 36.99 28.20 15.67 52.38 -57.73%
EPS -8.31 -3.06 2.38 3.35 2.47 1.13 9.67 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 1.88 1.94 1.97 1.98 1.97 1.98 1.97 -3.07%
Adjusted Per Share Value based on latest NOSH - 73,103
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 3.41 1.97 10.57 8.74 6.68 3.69 12.38 -57.69%
EPS -1.97 -0.72 0.56 0.79 0.58 0.27 2.29 -
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.59 -
NAPS 0.4447 0.4584 0.4667 0.4679 0.4665 0.466 0.4657 -3.03%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.55 0.70 0.62 0.83 0.77 0.78 0.81 -
P/RPS 3.82 8.40 1.39 2.24 2.73 4.98 1.55 82.55%
P/EPS -6.62 -22.88 26.05 24.78 31.17 69.03 8.38 -
EY -15.11 -4.37 3.84 4.04 3.21 1.45 11.93 -
DY 0.00 0.00 1.61 0.00 0.00 0.00 3.09 -
P/NAPS 0.29 0.36 0.31 0.42 0.39 0.39 0.41 -20.63%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 26/06/08 31/03/08 28/12/07 27/09/07 28/06/07 29/03/07 -
Price 0.49 0.52 0.65 0.80 0.74 0.78 0.76 -
P/RPS 3.40 6.24 1.46 2.16 2.62 4.98 1.45 76.59%
P/EPS -5.90 -16.99 27.31 23.88 29.96 69.03 7.86 -
EY -16.96 -5.88 3.66 4.19 3.34 1.45 12.72 -
DY 0.00 0.00 1.54 0.00 0.00 0.00 3.29 -
P/NAPS 0.26 0.27 0.33 0.40 0.38 0.39 0.39 -23.70%

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