[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 23.7%
YoY- 90.38%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,984 51,002 49,052 48,838 46,180 40,272 38,308 25.66%
PBT 8,216 7,136 6,440 5,586 4,732 3,714 4,513 49.04%
Tax -2,696 -1,623 -1,345 -1,232 -1,192 -1,351 -1,477 49.30%
NP 5,520 5,513 5,094 4,354 3,540 2,363 3,036 48.91%
-
NP to SH 4,592 4,713 4,334 3,800 3,072 1,724 2,424 53.04%
-
Tax Rate 32.81% 22.74% 20.89% 22.06% 25.19% 36.38% 32.73% -
Total Cost 48,464 45,489 43,957 44,484 42,640 37,909 35,272 23.56%
-
Net Worth 47,650 47,113 44,575 44,901 43,988 63,055 45,287 3.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,233 2,429 2,156 1,623 - 1,180 1,082 107.31%
Div Payout % 70.42% 51.55% 49.75% 42.74% - 68.49% 44.64% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 47,650 47,113 44,575 44,901 43,988 63,055 45,287 3.44%
NOSH 161,690 161,958 161,741 162,393 163,404 236,164 162,321 -0.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.23% 10.81% 10.39% 8.92% 7.67% 5.87% 7.93% -
ROE 9.64% 10.00% 9.72% 8.46% 6.98% 2.73% 5.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.39 31.49 30.33 30.07 28.26 17.05 23.60 26.00%
EPS 2.84 2.91 2.68 2.34 1.88 0.73 1.49 53.66%
DPS 2.00 1.50 1.33 1.00 0.00 0.50 0.67 107.18%
NAPS 0.2947 0.2909 0.2756 0.2765 0.2692 0.267 0.279 3.71%
Adjusted Per Share Value based on latest NOSH - 161,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.10 5.76 5.54 5.52 5.22 4.55 4.33 25.64%
EPS 0.52 0.53 0.49 0.43 0.35 0.19 0.27 54.73%
DPS 0.37 0.27 0.24 0.18 0.00 0.13 0.12 111.69%
NAPS 0.0539 0.0532 0.0504 0.0507 0.0497 0.0713 0.0512 3.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.22 0.17 0.18 0.22 0.17 0.17 0.22 -
P/RPS 0.66 0.54 0.59 0.73 0.60 1.00 0.93 -20.42%
P/EPS 7.75 5.84 6.72 9.40 9.04 23.29 14.73 -34.80%
EY 12.91 17.12 14.89 10.64 11.06 4.29 6.79 53.41%
DY 9.09 8.82 7.41 4.55 0.00 2.94 3.03 107.86%
P/NAPS 0.75 0.58 0.65 0.80 0.63 0.64 0.79 -3.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 25/05/11 23/02/11 23/11/10 26/08/10 25/05/10 -
Price 0.25 0.19 0.17 0.17 0.17 0.19 0.18 -
P/RPS 0.75 0.60 0.56 0.57 0.60 1.11 0.76 -0.87%
P/EPS 8.80 6.53 6.34 7.26 9.04 26.03 12.05 -18.88%
EY 11.36 15.32 15.76 13.76 11.06 3.84 8.30 23.24%
DY 8.00 7.89 7.84 5.88 0.00 2.63 3.70 67.13%
P/NAPS 0.85 0.65 0.62 0.61 0.63 0.71 0.65 19.56%

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