[XOXTECH] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 19.45%
YoY- 64.76%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,186 13,496 14,213 12,370 12,873 11,545 11,541 14.70%
PBT 2,162 2,054 2,306 2,037 1,608 1,183 329 249.63%
Tax -664 -674 -614 -393 -318 -298 -243 95.09%
NP 1,498 1,380 1,692 1,644 1,290 885 86 568.46%
-
NP to SH 1,205 1,148 1,462 1,351 1,131 768 -94 -
-
Tax Rate 30.71% 32.81% 26.63% 19.29% 19.78% 25.19% 73.86% -
Total Cost 12,688 12,116 12,521 10,726 11,583 10,660 11,455 7.03%
-
Net Worth 47,235 47,650 47,255 44,859 44,674 43,988 62,744 -17.20%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 808 812 813 807 - - -
Div Payout % - 70.42% 55.56% 60.24% 71.43% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 47,235 47,650 47,255 44,859 44,674 43,988 62,744 -17.20%
NOSH 160,666 161,690 162,444 162,771 161,571 163,404 235,000 -22.33%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.56% 10.23% 11.90% 13.29% 10.02% 7.67% 0.75% -
ROE 2.55% 2.41% 3.09% 3.01% 2.53% 1.75% -0.15% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.83 8.35 8.75 7.60 7.97 7.07 4.91 47.72%
EPS 0.75 0.71 0.90 0.83 0.70 0.47 -0.04 -
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.294 0.2947 0.2909 0.2756 0.2765 0.2692 0.267 6.61%
Adjusted Per Share Value based on latest NOSH - 162,771
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.60 1.53 1.61 1.40 1.45 1.30 1.30 14.80%
EPS 0.14 0.13 0.17 0.15 0.13 0.09 -0.01 -
DPS 0.00 0.09 0.09 0.09 0.09 0.00 0.00 -
NAPS 0.0534 0.0539 0.0534 0.0507 0.0505 0.0497 0.0709 -17.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.28 0.22 0.17 0.18 0.22 0.17 0.17 -
P/RPS 3.17 2.64 1.94 2.37 2.76 2.41 3.46 -5.65%
P/EPS 37.33 30.99 18.89 21.69 31.43 36.17 -425.00 -
EY 2.68 3.23 5.29 4.61 3.18 2.76 -0.24 -
DY 0.00 2.27 2.94 2.78 2.27 0.00 0.00 -
P/NAPS 0.95 0.75 0.58 0.65 0.80 0.63 0.64 30.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 18/08/11 25/05/11 23/02/11 23/11/10 26/08/10 -
Price 0.28 0.25 0.19 0.17 0.17 0.17 0.19 -
P/RPS 3.17 3.00 2.17 2.24 2.13 2.41 3.87 -12.42%
P/EPS 37.33 35.21 21.11 20.48 24.29 36.17 -475.00 -
EY 2.68 2.84 4.74 4.88 4.12 2.76 -0.21 -
DY 0.00 2.00 2.63 2.94 2.94 0.00 0.00 -
P/NAPS 0.95 0.85 0.65 0.62 0.61 0.63 0.71 21.36%

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