[XOXTECH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 113.4%
YoY- 68.08%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 10,217 34,984 25,435 17,104 8,204 32,319 23,994 -43.37%
PBT 1,194 8,619 5,886 4,145 1,987 7,505 4,644 -59.53%
Tax -407 -2,432 -1,671 -1,091 -549 -1,902 -1,592 -59.68%
NP 787 6,187 4,215 3,054 1,438 5,603 3,052 -59.45%
-
NP to SH 586 5,343 3,670 2,659 1,246 5,603 2,484 -61.78%
-
Tax Rate 34.09% 28.22% 28.39% 26.32% 27.63% 25.34% 34.28% -
Total Cost 9,430 28,797 21,220 14,050 6,766 26,716 20,942 -41.22%
-
Net Worth 45,528 45,227 44,871 45,496 44,249 50,995 41,361 6.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,267 1,631 1,631 - - 817 -
Div Payout % - 61.16% 44.44% 61.35% - - 32.89% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 45,528 45,227 44,871 45,496 44,249 50,995 41,361 6.60%
NOSH 162,777 163,394 163,111 163,128 163,947 195,909 163,421 -0.26%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.70% 17.69% 16.57% 17.86% 17.53% 17.34% 12.72% -
ROE 1.29% 11.81% 8.18% 5.84% 2.82% 10.99% 6.01% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.28 21.41 15.59 10.48 5.00 16.50 14.68 -43.19%
EPS 0.36 3.27 2.25 1.63 0.76 2.86 1.52 -61.68%
DPS 0.00 2.00 1.00 1.00 0.00 0.00 0.50 -
NAPS 0.2797 0.2768 0.2751 0.2789 0.2699 0.2603 0.2531 6.88%
Adjusted Per Share Value based on latest NOSH - 164,302
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.14 3.90 2.84 1.91 0.92 3.61 2.68 -43.41%
EPS 0.07 0.60 0.41 0.30 0.14 0.63 0.28 -60.28%
DPS 0.00 0.36 0.18 0.18 0.00 0.00 0.09 -
NAPS 0.0508 0.0505 0.0501 0.0508 0.0494 0.0569 0.0462 6.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.18 0.14 0.12 0.12 0.12 0.13 -
P/RPS 3.19 0.84 0.90 1.14 2.40 0.73 0.89 134.02%
P/EPS 55.56 5.50 6.22 7.36 15.79 4.20 8.55 247.83%
EY 1.80 18.17 16.07 13.58 6.33 23.83 11.69 -71.23%
DY 0.00 11.11 7.14 8.33 0.00 0.00 3.85 -
P/NAPS 0.72 0.65 0.51 0.43 0.44 0.46 0.51 25.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 27/05/08 -
Price 0.25 0.19 0.16 0.16 0.12 0.09 0.12 -
P/RPS 3.98 0.89 1.03 1.53 2.40 0.55 0.82 186.39%
P/EPS 69.44 5.81 7.11 9.82 15.79 3.15 7.89 325.71%
EY 1.44 17.21 14.06 10.19 6.33 31.78 12.67 -76.50%
DY 0.00 10.53 6.25 6.25 0.00 0.00 4.17 -
P/NAPS 0.89 0.69 0.58 0.57 0.44 0.35 0.47 53.00%

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
Post a Comment