[XOXTECH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 82.16%
YoY- -50.46%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,419 11,545 40,272 28,731 18,993 10,217 34,984 -21.26%
PBT 2,793 1,183 3,714 3,385 2,109 1,194 8,619 -52.72%
Tax -616 -298 -1,351 -1,108 -753 -407 -2,432 -59.86%
NP 2,177 885 2,363 2,277 1,356 787 6,187 -50.06%
-
NP to SH 1,900 768 1,724 1,818 998 586 5,343 -49.71%
-
Tax Rate 22.06% 25.19% 36.38% 32.73% 35.70% 34.09% 28.22% -
Total Cost 22,242 10,660 37,909 26,454 17,637 9,430 28,797 -15.77%
-
Net Worth 44,901 43,988 63,055 45,287 45,698 45,528 45,227 -0.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 811 - 1,180 811 804 - 3,267 -60.40%
Div Payout % 42.74% - 68.49% 44.64% 80.65% - 61.16% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 44,901 43,988 63,055 45,287 45,698 45,528 45,227 -0.47%
NOSH 162,393 163,404 236,164 162,321 160,967 162,777 163,394 -0.40%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.92% 7.67% 5.87% 7.93% 7.14% 7.70% 17.69% -
ROE 4.23% 1.75% 2.73% 4.01% 2.18% 1.29% 11.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.04 7.07 17.05 17.70 11.80 6.28 21.41 -20.92%
EPS 1.17 0.47 0.73 1.12 0.62 0.36 3.27 -49.50%
DPS 0.50 0.00 0.50 0.50 0.50 0.00 2.00 -60.21%
NAPS 0.2765 0.2692 0.267 0.279 0.2839 0.2797 0.2768 -0.07%
Adjusted Per Share Value based on latest NOSH - 160,784
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.76 1.30 4.55 3.25 2.15 1.15 3.95 -21.20%
EPS 0.21 0.09 0.19 0.21 0.11 0.07 0.60 -50.24%
DPS 0.09 0.00 0.13 0.09 0.09 0.00 0.37 -60.93%
NAPS 0.0507 0.0497 0.0713 0.0512 0.0516 0.0515 0.0511 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.17 0.17 0.22 0.22 0.20 0.18 -
P/RPS 1.46 2.41 1.00 1.24 1.86 3.19 0.84 44.41%
P/EPS 18.80 36.17 23.29 19.64 35.48 55.56 5.50 126.40%
EY 5.32 2.76 4.29 5.09 2.82 1.80 18.17 -55.80%
DY 2.27 0.00 2.94 2.27 2.27 0.00 11.11 -65.20%
P/NAPS 0.80 0.63 0.64 0.79 0.77 0.72 0.65 14.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 25/05/10 22/02/10 25/11/09 26/08/09 -
Price 0.17 0.17 0.19 0.18 0.22 0.25 0.19 -
P/RPS 1.13 2.41 1.11 1.02 1.86 3.98 0.89 17.20%
P/EPS 14.53 36.17 26.03 16.07 35.48 69.44 5.81 83.93%
EY 6.88 2.76 3.84 6.22 2.82 1.44 17.21 -45.64%
DY 2.94 0.00 2.63 2.78 2.27 0.00 10.53 -57.18%
P/NAPS 0.61 0.63 0.71 0.65 0.77 0.89 0.69 -7.86%

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