[XOXTECH] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -2096.8%
YoY- -770.61%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 7,995 7,923 8,076 8,276 6,963 6,748 6,274 17.52%
PBT 1,473 1,511 1,660 -5,295 598 869 721 60.93%
Tax -446 -539 -607 -767 -173 -166 -158 99.60%
NP 1,027 972 1,053 -6,062 425 703 563 49.23%
-
NP to SH 902 787 795 -6,230 312 597 514 45.43%
-
Tax Rate 30.28% 35.67% 36.57% - 28.93% 19.10% 21.91% -
Total Cost 6,968 6,951 7,023 14,338 6,538 6,045 5,711 14.16%
-
Net Worth 41,508 41,415 40,188 39,816 45,732 44,662 45,397 -5.79%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 819 - - - - - - -
Div Payout % 90.91% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 41,508 41,415 40,188 39,816 45,732 44,662 45,397 -5.79%
NOSH 163,999 163,958 162,244 163,517 164,210 161,351 165,806 -0.72%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.85% 12.27% 13.04% -73.25% 6.10% 10.42% 8.97% -
ROE 2.17% 1.90% 1.98% -15.65% 0.68% 1.34% 1.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.88 4.83 4.98 5.06 4.24 4.18 3.78 18.54%
EPS 0.55 0.48 0.49 -3.81 0.19 0.37 0.31 46.50%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2531 0.2526 0.2477 0.2435 0.2785 0.2768 0.2738 -5.10%
Adjusted Per Share Value based on latest NOSH - 163,517
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.89 0.88 0.90 0.92 0.78 0.75 0.70 17.34%
EPS 0.10 0.09 0.09 -0.70 0.03 0.07 0.06 40.52%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.0462 0.0448 0.0444 0.051 0.0498 0.0507 -5.86%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.13 0.17 0.19 0.22 0.25 0.23 0.20 -
P/RPS 2.67 3.52 3.82 4.35 5.90 5.50 5.29 -36.58%
P/EPS 23.64 35.42 38.78 -5.77 131.58 62.16 64.52 -48.76%
EY 4.23 2.82 2.58 -17.32 0.76 1.61 1.55 95.16%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.77 0.90 0.90 0.83 0.73 -21.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 27/02/08 27/11/07 28/08/07 28/05/07 26/02/07 27/11/06 -
Price 0.12 0.14 0.17 0.22 0.22 0.31 0.25 -
P/RPS 2.46 2.90 3.42 4.35 5.19 7.41 6.61 -48.22%
P/EPS 21.82 29.17 34.69 -5.77 115.79 83.78 80.65 -58.13%
EY 4.58 3.43 2.88 -17.32 0.86 1.19 1.24 138.75%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.69 0.90 0.79 1.12 0.91 -35.60%

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