[XL] QoQ TTM Result on 30-Apr-2010 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -12.41%
YoY- 58.97%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 20,707 20,253 20,655 19,571 19,556 18,523 18,289 8.60%
PBT -1,017 -2,550 -2,888 -4,437 -4,286 -5,397 -9,913 -77.99%
Tax 269 117 -208 226 540 580 1,150 -61.93%
NP -748 -2,433 -3,096 -4,211 -3,746 -4,817 -8,763 -80.52%
-
NP to SH -748 -2,433 -3,096 -4,211 -3,746 -4,817 -8,763 -80.52%
-
Tax Rate - - - - - - - -
Total Cost 21,455 22,686 23,751 23,782 23,302 23,340 27,052 -14.28%
-
Net Worth 123,810 122,962 121,951 122,830 123,870 129,000 125,090 -0.68%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 123,810 122,962 121,951 122,830 123,870 129,000 125,090 -0.68%
NOSH 73,260 72,758 72,590 72,253 72,864 75,000 72,727 0.48%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin -3.61% -12.01% -14.99% -21.52% -19.16% -26.01% -47.91% -
ROE -0.60% -1.98% -2.54% -3.43% -3.02% -3.73% -7.01% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 28.26 27.84 28.45 27.09 26.84 24.70 25.15 8.05%
EPS -1.02 -3.34 -4.27 -5.83 -5.14 -6.42 -12.05 -80.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.69 1.68 1.70 1.70 1.72 1.72 -1.16%
Adjusted Per Share Value based on latest NOSH - 72,253
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 4.75 4.65 4.74 4.49 4.49 4.25 4.19 8.69%
EPS -0.17 -0.56 -0.71 -0.97 -0.86 -1.10 -2.01 -80.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.284 0.282 0.2797 0.2817 0.2841 0.2959 0.2869 -0.67%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.56 0.56 0.46 0.53 0.47 0.41 0.41 -
P/RPS 1.98 2.01 1.62 1.96 1.75 1.66 1.63 13.80%
P/EPS -54.85 -16.75 -10.79 -9.09 -9.14 -6.38 -3.40 535.23%
EY -1.82 -5.97 -9.27 -11.00 -10.94 -15.67 -29.39 -84.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.27 0.31 0.28 0.24 0.24 23.58%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 28/12/10 29/09/10 24/06/10 26/03/10 28/12/09 24/09/09 -
Price 0.48 0.56 0.58 0.53 0.53 0.50 0.47 -
P/RPS 1.70 2.01 2.04 1.96 1.97 2.02 1.87 -6.14%
P/EPS -47.01 -16.75 -13.60 -9.09 -10.31 -7.78 -3.90 423.33%
EY -2.13 -5.97 -7.35 -11.00 -9.70 -12.85 -25.64 -80.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.35 0.31 0.31 0.29 0.27 2.44%

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