[XOXTECH] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 44.97%
YoY- 173.38%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 42,348 27,682 13,496 51,002 36,789 24,419 11,545 137.65%
PBT 6,091 4,216 2,054 7,136 4,830 2,793 1,183 197.87%
Tax -1,791 -1,338 -674 -1,623 -1,009 -616 -298 230.20%
NP 4,300 2,878 1,380 5,513 3,821 2,177 885 186.59%
-
NP to SH 3,340 2,353 1,148 4,713 3,251 1,900 768 166.19%
-
Tax Rate 29.40% 31.74% 32.81% 22.74% 20.89% 22.06% 25.19% -
Total Cost 38,048 24,804 12,116 45,489 32,968 22,242 10,660 133.37%
-
Net Worth 48,163 47,382 47,650 47,113 44,575 44,901 43,988 6.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 806 805 808 2,429 1,617 811 - -
Div Payout % 24.15% 34.25% 70.42% 51.55% 49.75% 42.74% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 48,163 47,382 47,650 47,113 44,575 44,901 43,988 6.22%
NOSH 161,352 161,164 161,690 161,958 161,741 162,393 163,404 -0.83%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.15% 10.40% 10.23% 10.81% 10.39% 8.92% 7.67% -
ROE 6.93% 4.97% 2.41% 10.00% 7.29% 4.23% 1.75% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.25 17.18 8.35 31.49 22.75 15.04 7.07 139.58%
EPS 2.07 1.46 0.71 2.91 2.01 1.17 0.47 168.44%
DPS 0.50 0.50 0.50 1.50 1.00 0.50 0.00 -
NAPS 0.2985 0.294 0.2947 0.2909 0.2756 0.2765 0.2692 7.12%
Adjusted Per Share Value based on latest NOSH - 162,444
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.73 3.09 1.51 5.69 4.11 2.72 1.29 137.59%
EPS 0.37 0.26 0.13 0.53 0.36 0.21 0.09 156.40%
DPS 0.09 0.09 0.09 0.27 0.18 0.09 0.00 -
NAPS 0.0537 0.0529 0.0532 0.0526 0.0497 0.0501 0.0491 6.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.26 0.28 0.22 0.17 0.18 0.22 0.17 -
P/RPS 0.99 1.63 2.64 0.54 0.79 1.46 2.41 -44.70%
P/EPS 12.56 19.18 30.99 5.84 8.96 18.80 36.17 -50.56%
EY 7.96 5.21 3.23 17.12 11.17 5.32 2.76 102.48%
DY 1.92 1.79 2.27 8.82 5.56 2.27 0.00 -
P/NAPS 0.87 0.95 0.75 0.58 0.65 0.80 0.63 23.98%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 22/11/11 18/08/11 25/05/11 23/02/11 23/11/10 -
Price 0.26 0.28 0.25 0.19 0.17 0.17 0.17 -
P/RPS 0.99 1.63 3.00 0.60 0.75 1.13 2.41 -44.70%
P/EPS 12.56 19.18 35.21 6.53 8.46 14.53 36.17 -50.56%
EY 7.96 5.21 2.84 15.32 11.82 6.88 2.76 102.48%
DY 1.92 1.79 2.00 7.89 5.88 2.94 0.00 -
P/NAPS 0.87 0.95 0.85 0.65 0.62 0.61 0.63 23.98%

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