[XOXTECH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -102.77%
YoY- -114.23%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 30,750 22,555 14,473 7,230 42,340 30,330 18,303 41.45%
PBT 2,454 903 -225 -419 16,816 11,607 6,460 -47.64%
Tax -420 -123 49 -86 -234 -22 304 -
NP 2,034 780 -176 -505 16,582 11,585 6,764 -55.21%
-
NP to SH 1,536 607 -157 -459 16,582 11,585 6,764 -62.87%
-
Tax Rate 17.11% 13.62% - - 1.39% 0.19% -4.71% -
Total Cost 28,716 21,775 14,649 7,735 25,758 18,745 11,539 83.94%
-
Net Worth 44,119 43,277 42,798 33,080 33,407 31,891 28,621 33.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 817 1,640 - - 3,241 - - -
Div Payout % 53.19% 270.27% - - 19.55% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 44,119 43,277 42,798 33,080 33,407 31,891 28,621 33.54%
NOSH 163,404 164,054 156,999 163,928 162,091 161,801 161,431 0.81%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.61% 3.46% -1.22% -6.98% 39.16% 38.20% 36.96% -
ROE 3.48% 1.40% -0.37% -1.39% 49.64% 36.33% 23.63% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.82 13.75 9.22 4.41 26.12 18.75 11.34 40.30%
EPS 0.94 0.37 -0.10 -0.28 10.23 7.16 4.19 -63.17%
DPS 0.50 1.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.27 0.2638 0.2726 0.2018 0.2061 0.1971 0.1773 32.46%
Adjusted Per Share Value based on latest NOSH - 163,928
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.43 2.52 1.61 0.81 4.72 3.38 2.04 41.53%
EPS 0.17 0.07 -0.02 -0.05 1.85 1.29 0.75 -62.92%
DPS 0.09 0.18 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.0492 0.0483 0.0478 0.0369 0.0373 0.0356 0.0319 33.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.50 0.38 0.56 0.92 1.14 1.82 -
P/RPS 1.81 3.64 4.12 12.70 3.52 6.08 16.05 -76.75%
P/EPS 36.17 135.14 -380.00 -200.00 8.99 15.92 43.44 -11.52%
EY 2.76 0.74 -0.26 -0.50 11.12 6.28 2.30 12.96%
DY 1.47 2.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.26 1.90 1.39 2.78 4.46 5.78 10.27 -75.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 23/02/06 25/11/05 24/08/05 26/05/05 24/02/05 -
Price 0.25 0.34 0.43 0.42 0.60 0.97 1.42 -
P/RPS 1.33 2.47 4.66 9.52 2.30 5.17 12.52 -77.66%
P/EPS 26.60 91.89 -430.00 -150.00 5.87 13.55 33.89 -14.94%
EY 3.76 1.09 -0.23 -0.67 17.05 7.38 2.95 17.60%
DY 2.00 2.94 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.93 1.29 1.58 2.08 2.91 4.92 8.01 -76.29%

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