[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -2.57%
YoY- 49.48%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 56,308 56,464 55,364 53,984 51,002 49,052 48,838 9.96%
PBT 7,378 8,121 8,432 8,216 7,136 6,440 5,586 20.40%
Tax -2,280 -2,388 -2,676 -2,696 -1,623 -1,345 -1,232 50.79%
NP 5,098 5,733 5,756 5,520 5,513 5,094 4,354 11.10%
-
NP to SH 3,865 4,453 4,706 4,592 4,713 4,334 3,800 1.13%
-
Tax Rate 30.90% 29.41% 31.74% 32.81% 22.74% 20.89% 22.06% -
Total Cost 51,210 50,730 49,608 48,464 45,489 43,957 44,484 9.85%
-
Net Worth 49,013 48,163 47,382 47,650 47,113 44,575 44,901 6.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 808 1,075 1,611 3,233 2,429 2,156 1,623 -37.21%
Div Payout % 20.92% 24.15% 34.25% 70.42% 51.55% 49.75% 42.74% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 49,013 48,163 47,382 47,650 47,113 44,575 44,901 6.02%
NOSH 161,706 161,352 161,164 161,690 161,958 161,741 162,393 -0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.05% 10.15% 10.40% 10.23% 10.81% 10.39% 8.92% -
ROE 7.89% 9.25% 9.93% 9.64% 10.00% 9.72% 8.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.82 34.99 34.35 33.39 31.49 30.33 30.07 10.28%
EPS 2.39 2.76 2.92 2.84 2.91 2.68 2.34 1.42%
DPS 0.50 0.67 1.00 2.00 1.50 1.33 1.00 -37.03%
NAPS 0.3031 0.2985 0.294 0.2947 0.2909 0.2756 0.2765 6.32%
Adjusted Per Share Value based on latest NOSH - 161,690
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.28 6.30 6.18 6.02 5.69 5.47 5.45 9.92%
EPS 0.43 0.50 0.53 0.51 0.53 0.48 0.42 1.58%
DPS 0.09 0.12 0.18 0.36 0.27 0.24 0.18 -37.03%
NAPS 0.0547 0.0537 0.0529 0.0532 0.0526 0.0497 0.0501 6.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.26 0.28 0.22 0.17 0.18 0.22 -
P/RPS 0.72 0.74 0.82 0.66 0.54 0.59 0.73 -0.91%
P/EPS 10.46 9.42 9.59 7.75 5.84 6.72 9.40 7.39%
EY 9.56 10.62 10.43 12.91 17.12 14.89 10.64 -6.89%
DY 2.00 2.56 3.57 9.09 8.82 7.41 4.55 -42.21%
P/NAPS 0.82 0.87 0.95 0.75 0.58 0.65 0.80 1.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 23/02/12 22/11/11 18/08/11 25/05/11 23/02/11 -
Price 0.26 0.26 0.28 0.25 0.19 0.17 0.17 -
P/RPS 0.75 0.74 0.82 0.75 0.60 0.56 0.57 20.09%
P/EPS 10.88 9.42 9.59 8.80 6.53 6.34 7.26 30.98%
EY 9.19 10.62 10.43 11.36 15.32 15.76 13.76 -23.61%
DY 1.92 2.56 3.57 8.00 7.89 7.84 5.88 -52.61%
P/NAPS 0.86 0.87 0.95 0.85 0.65 0.62 0.61 25.75%

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