[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 33.85%
YoY- 211.98%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,261 26,646 26,044 25,096 30,750 30,073 28,946 -1.58%
PBT -3,107 2,917 3,180 2,884 2,454 1,204 -450 263.87%
Tax -1,264 -662 -648 -632 -420 -164 98 -
NP -4,371 2,254 2,532 2,252 2,034 1,040 -352 438.71%
-
NP to SH -4,807 1,897 2,222 2,056 1,536 809 -314 519.63%
-
Tax Rate - 22.69% 20.38% 21.91% 17.11% 13.62% - -
Total Cost 32,632 24,392 23,512 22,844 28,716 29,033 29,298 7.47%
-
Net Worth 39,813 45,552 45,224 45,397 44,119 43,277 42,798 -4.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - 817 2,187 - -
Div Payout % - - - - 53.19% 270.27% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 39,813 45,552 45,224 45,397 44,119 43,277 42,798 -4.71%
NOSH 163,503 163,563 163,382 165,806 163,404 164,053 156,999 2.75%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -15.47% 8.46% 9.72% 8.97% 6.61% 3.46% -1.22% -
ROE -12.07% 4.17% 4.91% 4.53% 3.48% 1.87% -0.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.28 16.29 15.94 15.14 18.82 18.33 18.44 -4.25%
EPS -2.94 1.16 1.36 1.24 0.94 0.49 -0.20 503.04%
DPS 0.00 0.00 0.00 0.00 0.50 1.33 0.00 -
NAPS 0.2435 0.2785 0.2768 0.2738 0.27 0.2638 0.2726 -7.26%
Adjusted Per Share Value based on latest NOSH - 165,806
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.19 3.01 2.94 2.84 3.48 3.40 3.27 -1.64%
EPS -0.54 0.21 0.25 0.23 0.17 0.09 -0.04 469.67%
DPS 0.00 0.00 0.00 0.00 0.09 0.25 0.00 -
NAPS 0.045 0.0515 0.0511 0.0513 0.0499 0.0489 0.0484 -4.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.22 0.25 0.23 0.20 0.34 0.50 0.38 -
P/RPS 1.27 1.53 1.44 1.32 1.81 2.73 2.06 -27.62%
P/EPS -7.48 21.55 16.91 16.13 36.17 101.35 -190.00 -88.49%
EY -13.36 4.64 5.91 6.20 2.76 0.99 -0.53 764.80%
DY 0.00 0.00 0.00 0.00 1.47 2.67 0.00 -
P/NAPS 0.90 0.90 0.83 0.73 1.26 1.90 1.39 -25.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 26/02/07 27/11/06 28/08/06 30/05/06 23/02/06 -
Price 0.22 0.22 0.31 0.25 0.25 0.34 0.43 -
P/RPS 1.27 1.35 1.94 1.65 1.33 1.85 2.33 -33.34%
P/EPS -7.48 18.97 22.79 20.16 26.60 68.92 -215.00 -89.40%
EY -13.36 5.27 4.39 4.96 3.76 1.45 -0.47 837.13%
DY 0.00 0.00 0.00 0.00 2.00 3.92 0.00 -
P/NAPS 0.90 0.79 1.12 0.91 0.93 1.29 1.58 -31.35%

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