[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 166.15%
YoY- 54.67%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,319 31,992 31,998 32,304 28,261 26,646 26,044 15.49%
PBT 7,505 6,192 6,342 6,640 -3,107 2,917 3,180 77.35%
Tax -1,902 -2,122 -2,292 -2,428 -1,264 -662 -648 105.13%
NP 5,603 4,069 4,050 4,212 -4,371 2,254 2,532 69.89%
-
NP to SH 5,603 3,312 3,164 3,180 -4,807 1,897 2,222 85.36%
-
Tax Rate 25.34% 34.27% 36.14% 36.57% - 22.69% 20.38% -
Total Cost 26,716 27,922 27,948 28,092 32,632 24,392 23,512 8.89%
-
Net Worth 50,995 41,361 41,197 40,188 39,813 45,552 45,224 8.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 1,089 - - - - - -
Div Payout % - 32.89% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 50,995 41,361 41,197 40,188 39,813 45,552 45,224 8.34%
NOSH 195,909 163,421 163,092 162,244 163,503 163,563 163,382 12.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.34% 12.72% 12.66% 13.04% -15.47% 8.46% 9.72% -
ROE 10.99% 8.01% 7.68% 7.91% -12.07% 4.17% 4.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.50 19.58 19.62 19.91 17.28 16.29 15.94 2.33%
EPS 2.86 2.03 1.94 1.96 -2.94 1.16 1.36 64.21%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2531 0.2526 0.2477 0.2435 0.2785 0.2768 -4.01%
Adjusted Per Share Value based on latest NOSH - 162,244
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.65 3.62 3.62 3.65 3.19 3.01 2.94 15.52%
EPS 0.63 0.37 0.36 0.36 -0.54 0.21 0.25 85.28%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0467 0.0466 0.0454 0.045 0.0515 0.0511 8.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.12 0.13 0.17 0.19 0.22 0.25 0.23 -
P/RPS 0.73 0.66 0.87 0.95 1.27 1.53 1.44 -36.44%
P/EPS 4.20 6.41 8.76 9.69 -7.48 21.55 16.91 -60.52%
EY 23.83 15.59 11.41 10.32 -13.36 4.64 5.91 153.54%
DY 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.67 0.77 0.90 0.90 0.83 -32.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 27/11/07 28/08/07 28/05/07 26/02/07 -
Price 0.09 0.12 0.14 0.17 0.22 0.22 0.31 -
P/RPS 0.55 0.61 0.71 0.85 1.27 1.35 1.94 -56.87%
P/EPS 3.15 5.92 7.22 8.67 -7.48 18.97 22.79 -73.29%
EY 31.78 16.89 13.86 11.53 -13.36 5.27 4.39 274.67%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.55 0.69 0.90 0.79 1.12 -53.98%

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