[XL] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 15.42%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 20,964 41,074 38,714 53,752 48,078 44,502 49,118 -13.21%
PBT -16,666 10,510 11,772 31,538 26,564 21,980 23,856 -
Tax 4,576 -6,912 -3,454 -9,572 -6,942 -6,566 -8,604 -
NP -12,090 3,598 8,318 21,966 19,622 15,414 15,252 -
-
NP to SH -12,090 3,598 8,318 21,966 19,622 15,414 15,252 -
-
Tax Rate - 65.77% 29.34% 30.35% 26.13% 29.87% 36.07% -
Total Cost 33,054 37,476 30,396 31,786 28,456 29,088 33,866 -0.40%
-
Net Worth 136,758 143,482 140,329 134,381 119,009 102,373 89,291 7.35%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 136,758 143,482 140,329 134,381 119,009 102,373 89,291 7.35%
NOSH 72,743 72,834 72,709 72,638 72,566 48,289 48,265 7.06%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -57.67% 8.76% 21.49% 40.87% 40.81% 34.64% 31.05% -
ROE -8.84% 2.51% 5.93% 16.35% 16.49% 15.06% 17.08% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 28.82 56.39 53.24 74.00 66.25 92.16 101.77 -18.94%
EPS -16.62 4.94 11.44 30.24 27.04 31.92 31.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.97 1.93 1.85 1.64 2.12 1.85 0.26%
Adjusted Per Share Value based on latest NOSH - 72,637
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 4.81 9.42 8.88 12.33 11.03 10.21 11.27 -13.21%
EPS -2.77 0.83 1.91 5.04 4.50 3.54 3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.3291 0.3219 0.3082 0.273 0.2348 0.2048 7.35%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.55 0.77 1.10 2.15 2.53 3.28 2.68 -
P/RPS 1.91 1.37 2.07 2.91 3.82 3.56 2.63 -5.18%
P/EPS -3.31 15.59 9.62 7.11 9.36 10.28 8.48 -
EY -30.22 6.42 10.40 14.07 10.69 9.73 11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.39 0.57 1.16 1.54 1.55 1.45 -23.50%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 27/09/07 29/09/06 22/09/05 29/09/04 26/09/03 26/09/02 -
Price 0.49 0.74 1.08 1.74 2.55 1.86 2.55 -
P/RPS 1.70 1.31 2.03 2.35 3.85 2.02 2.51 -6.28%
P/EPS -2.95 14.98 9.44 5.75 9.43 5.83 8.07 -
EY -33.92 6.68 10.59 17.38 10.60 17.16 12.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.56 0.94 1.55 0.88 1.38 -24.26%

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