[XOXTECH] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 65.48%
YoY- -34.42%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 9,738 8,776 10,217 9,549 8,331 8,900 8,204 12.11%
PBT 1,276 915 1,194 2,733 1,741 2,158 1,987 -25.58%
Tax -355 -346 -407 -761 -580 -542 -549 -25.24%
NP 921 569 787 1,972 1,161 1,616 1,438 -25.71%
-
NP to SH 820 412 586 1,673 1,011 1,413 1,246 -24.35%
-
Tax Rate 27.82% 37.81% 34.09% 27.84% 33.31% 25.12% 27.63% -
Total Cost 8,817 8,207 9,430 7,577 7,170 7,284 6,766 19.32%
-
Net Worth 44,858 44,987 45,528 44,959 44,859 45,823 44,249 0.91%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 792 - 1,624 - 1,643 - -
Div Payout % - 192.31% - 97.09% - 116.28% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 44,858 44,987 45,528 44,959 44,859 45,823 44,249 0.91%
NOSH 160,784 158,461 162,777 162,427 163,064 164,302 163,947 -1.29%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.46% 6.48% 7.70% 20.65% 13.94% 18.16% 17.53% -
ROE 1.83% 0.92% 1.29% 3.72% 2.25% 3.08% 2.82% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.06 5.54 6.28 5.88 5.11 5.42 5.00 13.68%
EPS 0.51 0.26 0.36 1.03 0.62 0.86 0.76 -23.37%
DPS 0.00 0.50 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.279 0.2839 0.2797 0.2768 0.2751 0.2789 0.2699 2.23%
Adjusted Per Share Value based on latest NOSH - 162,427
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.09 0.98 1.14 1.07 0.93 0.99 0.92 11.97%
EPS 0.09 0.05 0.07 0.19 0.11 0.16 0.14 -25.53%
DPS 0.00 0.09 0.00 0.18 0.00 0.18 0.00 -
NAPS 0.0501 0.0502 0.0508 0.0502 0.0501 0.0511 0.0494 0.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.22 0.22 0.20 0.18 0.14 0.12 0.12 -
P/RPS 3.63 3.97 3.19 3.06 2.74 2.22 2.40 31.79%
P/EPS 43.14 84.62 55.56 17.48 22.58 13.95 15.79 95.55%
EY 2.32 1.18 1.80 5.72 4.43 7.17 6.33 -48.81%
DY 0.00 2.27 0.00 5.56 0.00 8.33 0.00 -
P/NAPS 0.79 0.77 0.72 0.65 0.51 0.43 0.44 47.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 -
Price 0.18 0.22 0.25 0.19 0.16 0.16 0.12 -
P/RPS 2.97 3.97 3.98 3.23 3.13 2.95 2.40 15.27%
P/EPS 35.29 84.62 69.44 18.45 25.81 18.60 15.79 71.02%
EY 2.83 1.18 1.44 5.42 3.88 5.38 6.33 -41.56%
DY 0.00 2.27 0.00 5.26 0.00 6.25 0.00 -
P/NAPS 0.65 0.77 0.89 0.69 0.58 0.57 0.44 29.74%

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