[XOXTECH] QoQ 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- 99.03%
YoY- -18.89%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,873 11,545 11,541 9,738 8,776 10,217 9,549 21.96%
PBT 1,608 1,183 329 1,276 915 1,194 2,733 -29.71%
Tax -318 -298 -243 -355 -346 -407 -761 -44.01%
NP 1,290 885 86 921 569 787 1,972 -24.58%
-
NP to SH 1,131 768 -94 820 412 586 1,673 -22.91%
-
Tax Rate 19.78% 25.19% 73.86% 27.82% 37.81% 34.09% 27.84% -
Total Cost 11,583 10,660 11,455 8,817 8,207 9,430 7,577 32.60%
-
Net Worth 44,674 43,988 62,744 44,858 44,987 45,528 44,959 -0.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 807 - - - 792 - 1,624 -37.18%
Div Payout % 71.43% - - - 192.31% - 97.09% -
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 44,674 43,988 62,744 44,858 44,987 45,528 44,959 -0.42%
NOSH 161,571 163,404 235,000 160,784 158,461 162,777 162,427 -0.35%
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 10.02% 7.67% 0.75% 9.46% 6.48% 7.70% 20.65% -
ROE 2.53% 1.75% -0.15% 1.83% 0.92% 1.29% 3.72% -
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 7.97 7.07 4.91 6.06 5.54 6.28 5.88 22.40%
EPS 0.70 0.47 -0.04 0.51 0.26 0.36 1.03 -22.64%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 1.00 -36.92%
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 1.45 1.30 1.30 1.10 0.99 1.15 1.08 21.63%
EPS 0.13 0.09 -0.01 0.09 0.05 0.07 0.19 -22.29%
DPS 0.09 0.00 0.00 0.00 0.09 0.00 0.18 -36.92%
NAPS 0.0505 0.0497 0.0709 0.0507 0.0508 0.0515 0.0508 -0.39%
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 2.76 2.41 3.46 3.63 3.97 3.19 3.06 -6.63%
P/EPS 31.43 36.17 -425.00 43.14 84.62 55.56 17.48 47.70%
EY 3.18 2.76 -0.24 2.32 1.18 1.80 5.72 -32.31%
DY 2.27 0.00 0.00 0.00 2.27 0.00 5.56 -44.87%
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 2.13 2.41 3.87 2.97 3.97 3.98 3.23 -24.18%
P/EPS 24.29 36.17 -475.00 35.29 84.62 69.44 18.45 20.06%
EY 4.12 2.76 -0.21 2.83 1.18 1.44 5.42 -16.66%
DY 2.94 0.00 0.00 0.00 2.27 0.00 5.26 -32.07%
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