[XOXTECH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -89.03%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 40,272 28,731 18,993 10,217 34,984 25,435 17,104 77.26%
PBT 3,714 3,385 2,109 1,194 8,619 5,886 4,145 -7.07%
Tax -1,351 -1,108 -753 -407 -2,432 -1,671 -1,091 15.36%
NP 2,363 2,277 1,356 787 6,187 4,215 3,054 -15.75%
-
NP to SH 1,724 1,818 998 586 5,343 3,670 2,659 -25.14%
-
Tax Rate 36.38% 32.73% 35.70% 34.09% 28.22% 28.39% 26.32% -
Total Cost 37,909 26,454 17,637 9,430 28,797 21,220 14,050 94.16%
-
Net Worth 63,055 45,287 45,698 45,528 45,227 44,871 45,496 24.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,180 811 804 - 3,267 1,631 1,631 -19.45%
Div Payout % 68.49% 44.64% 80.65% - 61.16% 44.44% 61.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 63,055 45,287 45,698 45,528 45,227 44,871 45,496 24.38%
NOSH 236,164 162,321 160,967 162,777 163,394 163,111 163,128 28.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.87% 7.93% 7.14% 7.70% 17.69% 16.57% 17.86% -
ROE 2.73% 4.01% 2.18% 1.29% 11.81% 8.18% 5.84% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.05 17.70 11.80 6.28 21.41 15.59 10.48 38.45%
EPS 0.73 1.12 0.62 0.36 3.27 2.25 1.63 -41.54%
DPS 0.50 0.50 0.50 0.00 2.00 1.00 1.00 -37.08%
NAPS 0.267 0.279 0.2839 0.2797 0.2768 0.2751 0.2789 -2.87%
Adjusted Per Share Value based on latest NOSH - 162,777
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.49 3.21 2.12 1.14 3.90 2.84 1.91 77.07%
EPS 0.19 0.20 0.11 0.07 0.60 0.41 0.30 -26.31%
DPS 0.13 0.09 0.09 0.00 0.36 0.18 0.18 -19.55%
NAPS 0.0704 0.0505 0.051 0.0508 0.0505 0.0501 0.0508 24.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.22 0.22 0.20 0.18 0.14 0.12 -
P/RPS 1.00 1.24 1.86 3.19 0.84 0.90 1.14 -8.38%
P/EPS 23.29 19.64 35.48 55.56 5.50 6.22 7.36 115.99%
EY 4.29 5.09 2.82 1.80 18.17 16.07 13.58 -53.71%
DY 2.94 2.27 2.27 0.00 11.11 7.14 8.33 -50.15%
P/NAPS 0.64 0.79 0.77 0.72 0.65 0.51 0.43 30.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 0.19 0.18 0.22 0.25 0.19 0.16 0.16 -
P/RPS 1.11 1.02 1.86 3.98 0.89 1.03 1.53 -19.30%
P/EPS 26.03 16.07 35.48 69.44 5.81 7.11 9.82 91.87%
EY 3.84 6.22 2.82 1.44 17.21 14.06 10.19 -47.92%
DY 2.63 2.78 2.27 0.00 10.53 6.25 6.25 -43.93%
P/NAPS 0.71 0.65 0.77 0.89 0.69 0.58 0.57 15.81%

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