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

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	40,272	28,731	18,993	10,217	34,984	25,435	17,104	77.26%
YoY %	40.17%	51.27%	85.90%	-70.80%	37.54%	48.71%	-	-
Horiz. %	235.45%	167.98%	111.04%	59.73%	204.54%	148.71%	100.00%	-
PBT	3,714	3,385	2,109	1,194	8,619	5,886	4,145	-7.07%
YoY %	9.72%	60.50%	76.63%	-86.15%	46.43%	42.00%	-	-
Horiz. %	89.60%	81.66%	50.88%	28.81%	207.94%	142.00%	100.00%	-
Tax	-1,351	-1,108	-753	-407	-2,432	-1,671	-1,091	15.36%
YoY %	-21.93%	-47.14%	-85.01%	83.26%	-45.54%	-53.16%	-	-
Horiz. %	123.83%	101.56%	69.02%	37.31%	222.91%	153.16%	100.00%	-
NP	2,363	2,277	1,356	787	6,187	4,215	3,054	-15.75%
YoY %	3.78%	67.92%	72.30%	-87.28%	46.79%	38.02%	-	-
Horiz. %	77.37%	74.56%	44.40%	25.77%	202.59%	138.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,724	1,818	998	586	5,343	3,670	2,659	-25.14%
YoY %	-5.17%	82.16%	70.31%	-89.03%	45.59%	38.02%	-	-
Horiz. %	64.84%	68.37%	37.53%	22.04%	200.94%	138.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.38%	32.73%	35.70%	34.09%	28.22%	28.39%	26.32%	-
YoY %	11.15%	-8.32%	4.72%	20.80%	-0.60%	7.86%	-	-
Horiz. %	138.22%	124.35%	135.64%	129.52%	107.22%	107.86%	100.00%	-
Total Cost	37,909	26,454	17,637	9,430	28,797	21,220	14,050	94.16%
YoY %	43.30%	49.99%	87.03%	-67.25%	35.71%	51.03%	-	-
Horiz. %	269.81%	188.28%	125.53%	67.12%	204.96%	151.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	63,055	45,287	45,698	45,528	45,227	44,871	45,496	24.38%
YoY %	39.23%	-0.90%	0.37%	0.67%	0.79%	-1.37%	-	-
Horiz. %	138.59%	99.54%	100.44%	100.07%	99.41%	98.63%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	1,180	811	804	-	3,267	1,631	1,631	-19.45%
YoY %	45.50%	0.87%	0.00%	-	100.31%	0.00%	-	-
Horiz. %	72.35%	49.72%	49.29%	-	200.31%	100.00%	100.00%	-
Div Payout %	68.49%	44.64%	80.65%	-	61.16%	44.44%	61.35%	-
YoY %	53.43%	-44.65%	0.00%	-	37.62%	-27.56%	-	-
Horiz. %	111.64%	72.76%	131.46%	-	99.69%	72.44%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	63,055	45,287	45,698	45,528	45,227	44,871	45,496	24.38%
YoY %	39.23%	-0.90%	0.37%	0.67%	0.79%	-1.37%	-	-
Horiz. %	138.59%	99.54%	100.44%	100.07%	99.41%	98.63%	100.00%	-
NOSH	236,164	162,321	160,967	162,777	163,394	163,111	163,128	28.06%
YoY %	45.49%	0.84%	-1.11%	-0.38%	0.17%	-0.01%	-	-
Horiz. %	144.77%	99.51%	98.68%	99.78%	100.16%	99.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	5.87%	7.93%	7.14%	7.70%	17.69%	16.57%	17.86%	-
YoY %	-25.98%	11.06%	-7.27%	-56.47%	6.76%	-7.22%	-	-
Horiz. %	32.87%	44.40%	39.98%	43.11%	99.05%	92.78%	100.00%	-
ROE	2.73%	4.01%	2.18%	1.29%	11.81%	8.18%	5.84%	-
YoY %	-31.92%	83.94%	68.99%	-89.08%	44.38%	40.07%	-	-
Horiz. %	46.75%	68.66%	37.33%	22.09%	202.23%	140.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	17.05	17.70	11.80	6.28	21.41	15.59	10.48	38.45%
YoY %	-3.67%	50.00%	87.90%	-70.67%	37.33%	48.76%	-	-
Horiz. %	162.69%	168.89%	112.60%	59.92%	204.29%	148.76%	100.00%	-
EPS	0.73	1.12	0.62	0.36	3.27	2.25	1.63	-41.54%
YoY %	-34.82%	80.65%	72.22%	-88.99%	45.33%	38.04%	-	-
Horiz. %	44.79%	68.71%	38.04%	22.09%	200.61%	138.04%	100.00%	-
DPS	0.50	0.50	0.50	0.00	2.00	1.00	1.00	-37.08%
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	0.267	0.279	0.2839	0.2797	0.2768	0.2751	0.2789	-2.87%
YoY %	-4.30%	-1.73%	1.50%	1.05%	0.62%	-1.36%	-	-
Horiz. %	95.73%	100.04%	101.79%	100.29%	99.25%	98.64%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 162,777
RPS	4.49	3.21	2.12	1.14	3.90	2.84	1.91	77.07%
YoY %	39.88%	51.42%	85.96%	-70.77%	37.32%	48.69%	-	-
Horiz. %	235.08%	168.06%	110.99%	59.69%	204.19%	148.69%	100.00%	-
EPS	0.19	0.20	0.11	0.07	0.60	0.41	0.30	-26.31%
YoY %	-5.00%	81.82%	57.14%	-88.33%	46.34%	36.67%	-	-
Horiz. %	63.33%	66.67%	36.67%	23.33%	200.00%	136.67%	100.00%	-
DPS	0.13	0.09	0.09	0.00	0.36	0.18	0.18	-19.55%
YoY %	44.44%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	72.22%	50.00%	50.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	0.0704	0.0505	0.051	0.0508	0.0505	0.0501	0.0508	24.37%
YoY %	39.41%	-0.98%	0.39%	0.59%	0.80%	-1.38%	-	-
Horiz. %	138.58%	99.41%	100.39%	100.00%	99.41%	98.62%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-19.35%	-33.33%	-41.69%	279.76%	-6.67%	-21.05%	-	-
Horiz. %	87.72%	108.77%	163.16%	279.82%	73.68%	78.95%	100.00%	-
P/EPS	23.29	19.64	35.48	55.56	5.50	6.22	7.36	115.99%
YoY %	18.58%	-44.64%	-36.14%	910.18%	-11.58%	-15.49%	-	-
Horiz. %	316.44%	266.85%	482.07%	754.89%	74.73%	84.51%	100.00%	-
EY	4.29	5.09	2.82	1.80	18.17	16.07	13.58	-53.71%
YoY %	-15.72%	80.50%	56.67%	-90.09%	13.07%	18.34%	-	-
Horiz. %	31.59%	37.48%	20.77%	13.25%	133.80%	118.34%	100.00%	-
DY	2.94	2.27	2.27	0.00	11.11	7.14	8.33	-50.15%
YoY %	29.52%	0.00%	0.00%	0.00%	55.60%	-14.29%	-	-
Horiz. %	35.29%	27.25%	27.25%	0.00%	133.37%	85.71%	100.00%	-
P/NAPS	0.64	0.79	0.77	0.72	0.65	0.51	0.43	30.45%
YoY %	-18.99%	2.60%	6.94%	10.77%	27.45%	18.60%	-	-
Horiz. %	148.84%	183.72%	179.07%	167.44%	151.16%	118.60%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	8.82%	-45.16%	-53.27%	347.19%	-13.59%	-32.68%	-	-
Horiz. %	72.55%	66.67%	121.57%	260.13%	58.17%	67.32%	100.00%	-
P/EPS	26.03	16.07	35.48	69.44	5.81	7.11	9.82	91.87%
YoY %	61.98%	-54.71%	-48.91%	1,095.18%	-18.28%	-27.60%	-	-
Horiz. %	265.07%	163.65%	361.30%	707.13%	59.16%	72.40%	100.00%	-
EY	3.84	6.22	2.82	1.44	17.21	14.06	10.19	-47.92%
YoY %	-38.26%	120.57%	95.83%	-91.63%	22.40%	37.98%	-	-
Horiz. %	37.68%	61.04%	27.67%	14.13%	168.89%	137.98%	100.00%	-
DY	2.63	2.78	2.27	0.00	10.53	6.25	6.25	-43.93%
YoY %	-5.40%	22.47%	0.00%	0.00%	68.48%	0.00%	-	-
Horiz. %	42.08%	44.48%	36.32%	0.00%	168.48%	100.00%	100.00%	-
P/NAPS	0.71	0.65	0.77	0.89	0.69	0.58	0.57	15.81%
YoY %	9.23%	-15.58%	-13.48%	28.99%	18.97%	1.75%	-	-
Horiz. %	124.56%	114.04%	135.09%	156.14%	121.05%	101.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos