[XOXTECH] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 57.02%
YoY- 74.56%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,104 8,204 32,319 23,994 15,999 8,076 28,261 -28.34%
PBT 4,145 1,987 7,505 4,644 3,171 1,660 -3,107 -
Tax -1,091 -549 -1,902 -1,592 -1,146 -607 -1,264 -9.30%
NP 3,054 1,438 5,603 3,052 2,025 1,053 -4,371 -
-
NP to SH 2,659 1,246 5,603 2,484 1,582 795 -4,807 -
-
Tax Rate 26.32% 27.63% 25.34% 34.28% 36.14% 36.57% - -
Total Cost 14,050 6,766 26,716 20,942 13,974 7,023 32,632 -42.83%
-
Net Worth 45,496 44,249 50,995 41,361 41,197 40,188 39,813 9.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,631 - - 817 - - - -
Div Payout % 61.35% - - 32.89% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 45,496 44,249 50,995 41,361 41,197 40,188 39,813 9.25%
NOSH 163,128 163,947 195,909 163,421 163,092 162,244 163,503 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 17.86% 17.53% 17.34% 12.72% 12.66% 13.04% -15.47% -
ROE 5.84% 2.82% 10.99% 6.01% 3.84% 1.98% -12.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.48 5.00 16.50 14.68 9.81 4.98 17.28 -28.24%
EPS 1.63 0.76 2.86 1.52 0.97 0.49 -2.94 -
DPS 1.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.2789 0.2699 0.2603 0.2531 0.2526 0.2477 0.2435 9.42%
Adjusted Per Share Value based on latest NOSH - 163,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.93 0.93 3.65 2.71 1.81 0.91 3.19 -28.35%
EPS 0.30 0.14 0.63 0.28 0.18 0.09 -0.54 -
DPS 0.18 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0514 0.05 0.0576 0.0467 0.0466 0.0454 0.045 9.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.12 0.12 0.13 0.17 0.19 0.22 -
P/RPS 1.14 2.40 0.73 0.89 1.73 3.82 1.27 -6.91%
P/EPS 7.36 15.79 4.20 8.55 17.53 38.78 -7.48 -
EY 13.58 6.33 23.83 11.69 5.71 2.58 -13.36 -
DY 8.33 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.46 0.51 0.67 0.77 0.90 -38.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 27/11/07 28/08/07 -
Price 0.16 0.12 0.09 0.12 0.14 0.17 0.22 -
P/RPS 1.53 2.40 0.55 0.82 1.43 3.42 1.27 13.15%
P/EPS 9.82 15.79 3.15 7.89 14.43 34.69 -7.48 -
EY 10.19 6.33 31.78 12.67 6.93 2.88 -13.36 -
DY 6.25 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.35 0.47 0.55 0.69 0.90 -26.14%

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