[XL] YoY 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
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 5,382 7,485 7,268 10,363 9,294 10,482 20,537 -19.98%
PBT -1,533 585 -2,107 -1,572 -2,970 -8,333 5,255 -
Tax 54 1,391 -717 -146 602 2,288 -3,456 -
NP -1,479 1,976 -2,824 -1,718 -2,368 -6,045 1,799 -
-
NP to SH -1,479 1,976 -2,824 -1,718 -2,368 -6,045 1,799 -
-
Tax Rate - -237.78% - - - - 65.77% -
Total Cost 6,861 5,509 10,092 12,081 11,662 16,527 18,738 -15.40%
-
Net Worth 47,357 69,014 120,092 122,298 124,937 136,758 143,482 -16.85%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 47,357 69,014 120,092 122,298 124,937 136,758 143,482 -16.85%
NOSH 72,857 72,647 72,783 72,796 72,638 72,743 72,834 0.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -27.48% 26.40% -38.86% -16.58% -25.48% -57.67% 8.76% -
ROE -3.12% 2.86% -2.35% -1.40% -1.90% -4.42% 1.25% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 7.39 10.30 9.99 14.24 12.79 14.41 28.20 -19.98%
EPS -2.03 2.72 -3.88 -2.36 -3.26 -8.31 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.95 1.65 1.68 1.72 1.88 1.97 -16.85%
Adjusted Per Share Value based on latest NOSH - 72,590
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 1.23 1.72 1.67 2.38 2.13 2.40 4.71 -20.03%
EPS -0.34 0.45 -0.65 -0.39 -0.54 -1.39 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.1583 0.2754 0.2805 0.2866 0.3137 0.3291 -16.85%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.21 0.45 0.435 0.46 0.41 0.55 0.77 -
P/RPS 2.84 4.37 4.36 3.23 3.20 3.82 2.73 0.65%
P/EPS -10.34 16.54 -11.21 -19.49 -12.58 -6.62 31.17 -
EY -9.67 6.04 -8.92 -5.13 -7.95 -15.11 3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.26 0.27 0.24 0.29 0.39 -3.24%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 25/09/12 26/09/11 29/09/10 24/09/09 29/09/08 27/09/07 -
Price 0.22 0.43 0.41 0.58 0.47 0.49 0.74 -
P/RPS 2.98 4.17 4.11 4.07 3.67 3.40 2.62 2.16%
P/EPS -10.84 15.81 -10.57 -24.58 -14.42 -5.90 29.96 -
EY -9.23 6.33 -9.46 -4.07 -6.94 -16.96 3.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.25 0.35 0.27 0.26 0.38 -1.83%

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