[XOXTECH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 147.4%
YoY- 90.38%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,496 51,002 36,789 24,419 11,545 40,272 28,731 -39.54%
PBT 2,054 7,136 4,830 2,793 1,183 3,714 3,385 -28.30%
Tax -674 -1,623 -1,009 -616 -298 -1,351 -1,108 -28.18%
NP 1,380 5,513 3,821 2,177 885 2,363 2,277 -28.36%
-
NP to SH 1,148 4,713 3,251 1,900 768 1,724 1,818 -26.37%
-
Tax Rate 32.81% 22.74% 20.89% 22.06% 25.19% 36.38% 32.73% -
Total Cost 12,116 45,489 32,968 22,242 10,660 37,909 26,454 -40.55%
-
Net Worth 47,650 47,113 44,575 44,901 43,988 63,055 45,287 3.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 808 2,429 1,617 811 - 1,180 811 -0.24%
Div Payout % 70.42% 51.55% 49.75% 42.74% - 68.49% 44.64% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 47,650 47,113 44,575 44,901 43,988 63,055 45,287 3.44%
NOSH 161,690 161,958 161,741 162,393 163,404 236,164 162,321 -0.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.23% 10.81% 10.39% 8.92% 7.67% 5.87% 7.93% -
ROE 2.41% 10.00% 7.29% 4.23% 1.75% 2.73% 4.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.35 31.49 22.75 15.04 7.07 17.05 17.70 -39.37%
EPS 0.71 2.91 2.01 1.17 0.47 0.73 1.12 -26.18%
DPS 0.50 1.50 1.00 0.50 0.00 0.50 0.50 0.00%
NAPS 0.2947 0.2909 0.2756 0.2765 0.2692 0.267 0.279 3.71%
Adjusted Per Share Value based on latest NOSH - 161,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.53 5.76 4.16 2.76 1.30 4.55 3.25 -39.45%
EPS 0.13 0.53 0.37 0.21 0.09 0.19 0.21 -27.34%
DPS 0.09 0.27 0.18 0.09 0.00 0.13 0.09 0.00%
NAPS 0.0539 0.0532 0.0504 0.0507 0.0497 0.0713 0.0512 3.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.22 0.17 0.18 0.22 0.17 0.17 0.22 -
P/RPS 2.64 0.54 0.79 1.46 2.41 1.00 1.24 65.42%
P/EPS 30.99 5.84 8.96 18.80 36.17 23.29 19.64 35.49%
EY 3.23 17.12 11.17 5.32 2.76 4.29 5.09 -26.13%
DY 2.27 8.82 5.56 2.27 0.00 2.94 2.27 0.00%
P/NAPS 0.75 0.58 0.65 0.80 0.63 0.64 0.79 -3.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 25/05/11 23/02/11 23/11/10 26/08/10 25/05/10 -
Price 0.25 0.19 0.17 0.17 0.17 0.19 0.18 -
P/RPS 3.00 0.60 0.75 1.13 2.41 1.11 1.02 105.14%
P/EPS 35.21 6.53 8.46 14.53 36.17 26.03 16.07 68.61%
EY 2.84 15.32 11.82 6.88 2.76 3.84 6.22 -40.67%
DY 2.00 7.89 5.88 2.94 0.00 2.63 2.78 -19.69%
P/NAPS 0.85 0.65 0.62 0.61 0.63 0.71 0.65 19.56%

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