[XOXTECH] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -64.97%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 11,541 9,738 8,776 10,217 9,549 8,331 8,900 18.97%
PBT 329 1,276 915 1,194 2,733 1,741 2,158 -71.55%
Tax -243 -355 -346 -407 -761 -580 -542 -41.50%
NP 86 921 569 787 1,972 1,161 1,616 -85.92%
-
NP to SH -94 820 412 586 1,673 1,011 1,413 -
-
Tax Rate 73.86% 27.82% 37.81% 34.09% 27.84% 33.31% 25.12% -
Total Cost 11,455 8,817 8,207 9,430 7,577 7,170 7,284 35.34%
-
Net Worth 62,744 44,858 44,987 45,528 44,959 44,859 45,823 23.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 792 - 1,624 - 1,643 -
Div Payout % - - 192.31% - 97.09% - 116.28% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 62,744 44,858 44,987 45,528 44,959 44,859 45,823 23.37%
NOSH 235,000 160,784 158,461 162,777 162,427 163,064 164,302 27.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.75% 9.46% 6.48% 7.70% 20.65% 13.94% 18.16% -
ROE -0.15% 1.83% 0.92% 1.29% 3.72% 2.25% 3.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.91 6.06 5.54 6.28 5.88 5.11 5.42 -6.39%
EPS -0.04 0.51 0.26 0.36 1.03 0.62 0.86 -
DPS 0.00 0.00 0.50 0.00 1.00 0.00 1.00 -
NAPS 0.267 0.279 0.2839 0.2797 0.2768 0.2751 0.2789 -2.87%
Adjusted Per Share Value based on latest NOSH - 162,777
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.29 1.09 0.98 1.14 1.07 0.93 0.99 19.35%
EPS -0.01 0.09 0.05 0.07 0.19 0.11 0.16 -
DPS 0.00 0.00 0.09 0.00 0.18 0.00 0.18 -
NAPS 0.07 0.0501 0.0502 0.0508 0.0502 0.0501 0.0511 23.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.22 0.22 0.20 0.18 0.14 0.12 -
P/RPS 3.46 3.63 3.97 3.19 3.06 2.74 2.22 34.53%
P/EPS -425.00 43.14 84.62 55.56 17.48 22.58 13.95 -
EY -0.24 2.32 1.18 1.80 5.72 4.43 7.17 -
DY 0.00 0.00 2.27 0.00 5.56 0.00 8.33 -
P/NAPS 0.64 0.79 0.77 0.72 0.65 0.51 0.43 30.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 0.19 0.18 0.22 0.25 0.19 0.16 0.16 -
P/RPS 3.87 2.97 3.97 3.98 3.23 3.13 2.95 19.89%
P/EPS -475.00 35.29 84.62 69.44 18.45 25.81 18.60 -
EY -0.21 2.83 1.18 1.44 5.42 3.88 5.38 -
DY 0.00 0.00 2.27 0.00 5.26 0.00 6.25 -
P/NAPS 0.71 0.65 0.77 0.89 0.69 0.58 0.57 15.81%

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