[XL] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -75.48%
YoY- -327.16%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 18,289 18,386 19,477 21,340 22,468 27,240 32,523 -31.89%
PBT -9,913 -12,670 -15,276 -14,025 -11,374 -5,327 2,214 -
Tax 1,150 2,406 2,836 3,303 5,264 4,019 -480 -
NP -8,763 -10,264 -12,440 -10,722 -6,110 -1,308 1,734 -
-
NP to SH -8,763 -10,264 -12,440 -10,722 -6,110 -1,308 1,734 -
-
Tax Rate - - - - - - 21.68% -
Total Cost 27,052 28,650 31,917 32,062 28,578 28,548 30,789 -8.27%
-
Net Worth 125,090 119,999 127,239 133,017 136,568 140,998 143,851 -8.90%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - 730 730 730 730 -
Div Payout % - - - 0.00% 0.00% 0.00% 42.11% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 125,090 119,999 127,239 133,017 136,568 140,998 143,851 -8.90%
NOSH 72,727 68,571 72,708 72,687 72,642 72,679 73,020 -0.26%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -47.91% -55.83% -63.87% -50.24% -27.19% -4.80% 5.33% -
ROE -7.01% -8.55% -9.78% -8.06% -4.47% -0.93% 1.21% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 25.15 26.81 26.79 29.36 30.93 37.48 44.54 -31.70%
EPS -12.05 -14.97 -17.11 -14.75 -8.41 -1.80 2.37 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.72 1.75 1.75 1.83 1.88 1.94 1.97 -8.65%
Adjusted Per Share Value based on latest NOSH - 72,687
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 4.19 4.22 4.47 4.89 5.15 6.25 7.46 -31.94%
EPS -2.01 -2.35 -2.85 -2.46 -1.40 -0.30 0.40 -
DPS 0.00 0.00 0.00 0.17 0.17 0.17 0.17 -
NAPS 0.2869 0.2752 0.2918 0.3051 0.3132 0.3234 0.3299 -8.89%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.41 0.32 0.45 0.41 0.55 0.70 0.62 -
P/RPS 1.63 1.19 1.68 1.40 1.78 1.87 1.39 11.21%
P/EPS -3.40 -2.14 -2.63 -2.78 -6.54 -38.90 26.11 -
EY -29.39 -46.78 -38.02 -35.98 -15.29 -2.57 3.83 -
DY 0.00 0.00 0.00 2.44 1.82 1.43 1.61 -
P/NAPS 0.24 0.18 0.26 0.22 0.29 0.36 0.31 -15.69%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 24/09/09 25/06/09 30/03/09 24/12/08 29/09/08 26/06/08 31/03/08 -
Price 0.47 0.50 0.49 0.25 0.49 0.52 0.65 -
P/RPS 1.87 1.86 1.83 0.85 1.58 1.39 1.46 17.95%
P/EPS -3.90 -3.34 -2.86 -1.69 -5.83 -28.89 27.37 -
EY -25.64 -29.94 -34.92 -59.00 -17.17 -3.46 3.65 -
DY 0.00 0.00 0.00 4.00 2.04 1.92 1.54 -
P/NAPS 0.27 0.29 0.28 0.14 0.26 0.27 0.33 -12.53%

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