[XOXTECH] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 6.34%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 34,565 38,510 40,820 42,340 39,093 35,925 33,854 1.39%
PBT 6,112 10,131 13,273 16,816 15,567 14,247 14,463 -43.71%
Tax -335 -489 -422 -234 27 383 173 -
NP 5,777 9,642 12,851 16,582 15,594 14,630 14,636 -46.22%
-
NP to SH 5,604 9,661 12,897 16,582 15,594 14,630 14,636 -47.30%
-
Tax Rate 5.48% 4.83% 3.18% 1.39% -0.17% -2.69% -1.20% -
Total Cost 28,788 28,868 27,969 25,758 23,499 21,295 19,218 30.95%
-
Net Worth 42,881 43,329 33,080 33,546 31,993 28,643 34,969 14.57%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,253 1,627 1,627 1,627 1,262 2,435 4,623 -20.90%
Div Payout % 58.05% 16.85% 12.62% 9.82% 8.10% 16.65% 31.59% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 42,881 43,329 33,080 33,546 31,993 28,643 34,969 14.57%
NOSH 162,553 158,947 163,928 162,768 162,323 161,552 161,300 0.51%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.71% 25.04% 31.48% 39.16% 39.89% 40.72% 43.23% -
ROE 13.07% 22.30% 38.99% 49.43% 48.74% 51.08% 41.85% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.26 24.23 24.90 26.01 24.08 22.24 20.99 0.85%
EPS 3.45 6.08 7.87 10.19 9.61 9.06 9.07 -47.53%
DPS 2.00 1.02 1.00 1.00 0.78 1.51 2.87 -21.41%
NAPS 0.2638 0.2726 0.2018 0.2061 0.1971 0.1773 0.2168 13.98%
Adjusted Per Share Value based on latest NOSH - 162,768
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.86 4.30 4.55 4.72 4.36 4.01 3.78 1.40%
EPS 0.63 1.08 1.44 1.85 1.74 1.63 1.63 -46.97%
DPS 0.36 0.18 0.18 0.18 0.14 0.27 0.52 -21.75%
NAPS 0.0478 0.0483 0.0369 0.0374 0.0357 0.032 0.039 14.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.38 0.56 0.92 1.14 1.82 1.95 -
P/RPS 2.35 1.57 2.25 3.54 4.73 8.18 9.29 -60.03%
P/EPS 14.50 6.25 7.12 9.03 11.87 20.10 21.49 -23.08%
EY 6.89 16.00 14.05 11.07 8.43 4.98 4.65 30.00%
DY 4.00 2.69 1.79 1.09 0.68 0.83 1.47 95.02%
P/NAPS 1.90 1.39 2.78 4.46 5.78 10.27 8.99 -64.55%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 23/02/06 25/11/05 24/08/05 26/05/05 24/02/05 25/11/04 -
Price 0.34 0.43 0.42 0.60 0.97 1.42 1.98 -
P/RPS 1.60 1.77 1.69 2.31 4.03 6.39 9.43 -69.38%
P/EPS 9.86 7.07 5.34 5.89 10.10 15.68 21.82 -41.14%
EY 10.14 14.14 18.73 16.98 9.90 6.38 4.58 69.95%
DY 5.89 2.38 2.38 1.67 0.80 1.06 1.45 154.80%
P/NAPS 1.29 1.58 2.08 2.91 4.92 8.01 9.13 -72.90%

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