[XOXTECH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -55.45%
YoY- 31.06%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 51,002 36,789 24,419 11,545 40,272 28,731 18,993 93.54%
PBT 7,136 4,830 2,793 1,183 3,714 3,385 2,109 125.88%
Tax -1,623 -1,009 -616 -298 -1,351 -1,108 -753 67.09%
NP 5,513 3,821 2,177 885 2,363 2,277 1,356 155.38%
-
NP to SH 4,713 3,251 1,900 768 1,724 1,818 998 182.27%
-
Tax Rate 22.74% 20.89% 22.06% 25.19% 36.38% 32.73% 35.70% -
Total Cost 45,489 32,968 22,242 10,660 37,909 26,454 17,637 88.39%
-
Net Worth 47,113 44,575 44,901 43,988 63,055 45,287 45,698 2.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,429 1,617 811 - 1,180 811 804 109.40%
Div Payout % 51.55% 49.75% 42.74% - 68.49% 44.64% 80.65% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 47,113 44,575 44,901 43,988 63,055 45,287 45,698 2.05%
NOSH 161,958 161,741 162,393 163,404 236,164 162,321 160,967 0.41%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.81% 10.39% 8.92% 7.67% 5.87% 7.93% 7.14% -
ROE 10.00% 7.29% 4.23% 1.75% 2.73% 4.01% 2.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.49 22.75 15.04 7.07 17.05 17.70 11.80 92.74%
EPS 2.91 2.01 1.17 0.47 0.73 1.12 0.62 181.12%
DPS 1.50 1.00 0.50 0.00 0.50 0.50 0.50 108.42%
NAPS 0.2909 0.2756 0.2765 0.2692 0.267 0.279 0.2839 1.64%
Adjusted Per Share Value based on latest NOSH - 163,404
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.76 4.16 2.76 1.30 4.55 3.25 2.15 93.24%
EPS 0.53 0.37 0.21 0.09 0.19 0.21 0.11 186.09%
DPS 0.27 0.18 0.09 0.00 0.13 0.09 0.09 108.42%
NAPS 0.0532 0.0504 0.0507 0.0497 0.0713 0.0512 0.0516 2.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.17 0.18 0.22 0.17 0.17 0.22 0.22 -
P/RPS 0.54 0.79 1.46 2.41 1.00 1.24 1.86 -56.25%
P/EPS 5.84 8.96 18.80 36.17 23.29 19.64 35.48 -70.06%
EY 17.12 11.17 5.32 2.76 4.29 5.09 2.82 233.89%
DY 8.82 5.56 2.27 0.00 2.94 2.27 2.27 147.76%
P/NAPS 0.58 0.65 0.80 0.63 0.64 0.79 0.77 -17.25%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 25/05/11 23/02/11 23/11/10 26/08/10 25/05/10 22/02/10 -
Price 0.19 0.17 0.17 0.17 0.19 0.18 0.22 -
P/RPS 0.60 0.75 1.13 2.41 1.11 1.02 1.86 -53.06%
P/EPS 6.53 8.46 14.53 36.17 26.03 16.07 35.48 -67.74%
EY 15.32 11.82 6.88 2.76 3.84 6.22 2.82 209.99%
DY 7.89 5.88 2.94 0.00 2.63 2.78 2.27 129.98%
P/NAPS 0.65 0.62 0.61 0.63 0.71 0.65 0.77 -10.70%

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