[XOXTECH] QoQ TTM Result on 30-Sep-2005 [#1]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	30,750	34,565	38,510	40,820	42,340	39,093	35,925	-9.87%
YoY %	-11.04%	-10.24%	-5.66%	-3.59%	8.31%	8.82%	-	-
Horiz. %	85.59%	96.21%	107.20%	113.63%	117.86%	108.82%	100.00%	-
PBT	2,454	6,112	10,131	13,273	16,816	15,567	14,247	-69.14%
YoY %	-59.85%	-39.67%	-23.67%	-21.07%	8.02%	9.27%	-	-
Horiz. %	17.22%	42.90%	71.11%	93.16%	118.03%	109.27%	100.00%	-
Tax	-420	-335	-489	-422	-234	27	383	-
YoY %	-25.37%	31.49%	-15.88%	-80.34%	-966.67%	-92.95%	-	-
Horiz. %	-109.66%	-87.47%	-127.68%	-110.18%	-61.10%	7.05%	100.00%	-
NP	2,034	5,777	9,642	12,851	16,582	15,594	14,630	-73.25%
YoY %	-64.79%	-40.09%	-24.97%	-22.50%	6.34%	6.59%	-	-
Horiz. %	13.90%	39.49%	65.91%	87.84%	113.34%	106.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,536	5,604	9,661	12,897	16,582	15,594	14,630	-77.83%
YoY %	-72.59%	-41.99%	-25.09%	-22.22%	6.34%	6.59%	-	-
Horiz. %	10.50%	38.30%	66.04%	88.15%	113.34%	106.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.11%	5.48%	4.83%	3.18%	1.39%	-0.17%	-2.69%	-
YoY %	212.23%	13.46%	51.89%	128.78%	917.65%	93.68%	-	-
Horiz. %	-636.06%	-203.72%	-179.55%	-118.22%	-51.67%	6.32%	100.00%	-
Total Cost	28,716	28,788	28,868	27,969	25,758	23,499	21,295	22.12%
YoY %	-0.25%	-0.28%	3.21%	8.58%	9.61%	10.35%	-	-
Horiz. %	134.85%	135.19%	135.56%	131.34%	120.96%	110.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,005	42,881	43,329	33,080	33,546	31,993	28,643	33.24%
YoY %	2.62%	-1.03%	30.98%	-1.39%	4.85%	11.70%	-	-
Horiz. %	153.63%	149.71%	151.27%	115.49%	117.12%	111.70%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	1,625	3,253	1,627	1,627	1,627	1,262	2,435	-23.69%
YoY %	-50.05%	99.94%	0.00%	0.00%	28.92%	-48.17%	-	-
Horiz. %	66.74%	133.59%	66.82%	66.82%	66.82%	51.83%	100.00%	-
Div Payout %	105.83%	58.05%	16.85%	12.62%	9.82%	8.10%	16.65%	-
YoY %	82.31%	244.51%	33.52%	28.51%	21.23%	-51.35%	-	-
Horiz. %	635.62%	348.65%	101.20%	75.80%	58.98%	48.65%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	44,005	42,881	43,329	33,080	33,546	31,993	28,643	33.24%
YoY %	2.62%	-1.03%	30.98%	-1.39%	4.85%	11.70%	-	-
Horiz. %	153.63%	149.71%	151.27%	115.49%	117.12%	111.70%	100.00%	-
NOSH	162,982	162,553	158,947	163,928	162,768	162,323	161,552	0.59%
YoY %	0.26%	2.27%	-3.04%	0.71%	0.27%	0.48%	-	-
Horiz. %	100.89%	100.62%	98.39%	101.47%	100.75%	100.48%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	6.61%	16.71%	25.04%	31.48%	39.16%	39.89%	40.72%	-
YoY %	-60.44%	-33.27%	-20.46%	-19.61%	-1.83%	-2.04%	-	-
Horiz. %	16.23%	41.04%	61.49%	77.31%	96.17%	97.96%	100.00%	-
ROE	3.49%	13.07%	22.30%	38.99%	49.43%	48.74%	51.08%	-
YoY %	-73.30%	-41.39%	-42.81%	-21.12%	1.42%	-4.58%	-	-
Horiz. %	6.83%	25.59%	43.66%	76.33%	96.77%	95.42%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	18.87	21.26	24.23	24.90	26.01	24.08	22.24	-10.40%
YoY %	-11.24%	-12.26%	-2.69%	-4.27%	8.01%	8.27%	-	-
Horiz. %	84.85%	95.59%	108.95%	111.96%	116.95%	108.27%	100.00%	-
EPS	0.94	3.45	6.08	7.87	10.19	9.61	9.06	-78.01%
YoY %	-72.75%	-43.26%	-22.74%	-22.77%	6.04%	6.07%	-	-
Horiz. %	10.38%	38.08%	67.11%	86.87%	112.47%	106.07%	100.00%	-
DPS	1.00	2.00	1.02	1.00	1.00	0.78	1.51	-24.08%
YoY %	-50.00%	96.08%	2.00%	0.00%	28.21%	-48.34%	-	-
Horiz. %	66.23%	132.45%	67.55%	66.23%	66.23%	51.66%	100.00%	-
NAPS	0.27	0.2638	0.2726	0.2018	0.2061	0.1971	0.1773	32.46%
YoY %	2.35%	-3.23%	35.08%	-2.09%	4.57%	11.17%	-	-
Horiz. %	152.28%	148.79%	153.75%	113.82%	116.24%	111.17%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 163,928
RPS	3.43	3.86	4.30	4.55	4.72	4.36	4.01	-9.91%
YoY %	-11.14%	-10.23%	-5.49%	-3.60%	8.26%	8.73%	-	-
Horiz. %	85.54%	96.26%	107.23%	113.47%	117.71%	108.73%	100.00%	-
EPS	0.17	0.63	1.08	1.44	1.85	1.74	1.63	-77.93%
YoY %	-73.02%	-41.67%	-25.00%	-22.16%	6.32%	6.75%	-	-
Horiz. %	10.43%	38.65%	66.26%	88.34%	113.50%	106.75%	100.00%	-
DPS	0.18	0.36	0.18	0.18	0.18	0.14	0.27	-23.74%
YoY %	-50.00%	100.00%	0.00%	0.00%	28.57%	-48.15%	-	-
Horiz. %	66.67%	133.33%	66.67%	66.67%	66.67%	51.85%	100.00%	-
NAPS	0.0491	0.0478	0.0483	0.0369	0.0374	0.0357	0.032	33.13%
YoY %	2.72%	-1.04%	30.89%	-1.34%	4.76%	11.56%	-	-
Horiz. %	153.44%	149.38%	150.94%	115.31%	116.88%	111.56%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	0.34	0.50	0.38	0.56	0.92	1.14	1.82	-
P/RPS	1.80	2.35	1.57	2.25	3.54	4.73	8.18	-63.65%
YoY %	-23.40%	49.68%	-30.22%	-36.44%	-25.16%	-42.18%	-	-
Horiz. %	22.00%	28.73%	19.19%	27.51%	43.28%	57.82%	100.00%	-
P/EPS	36.08	14.50	6.25	7.12	9.03	11.87	20.10	47.85%
YoY %	148.83%	132.00%	-12.22%	-21.15%	-23.93%	-40.95%	-	-
Horiz. %	179.50%	72.14%	31.09%	35.42%	44.93%	59.05%	100.00%	-
EY	2.77	6.89	16.00	14.05	11.07	8.43	4.98	-32.43%
YoY %	-59.80%	-56.94%	13.88%	26.92%	31.32%	69.28%	-	-
Horiz. %	55.62%	138.35%	321.29%	282.13%	222.29%	169.28%	100.00%	-
DY	2.93	4.00	2.69	1.79	1.09	0.68	0.83	132.37%
YoY %	-26.75%	48.70%	50.28%	64.22%	60.29%	-18.07%	-	-
Horiz. %	353.01%	481.93%	324.10%	215.66%	131.33%	81.93%	100.00%	-
P/NAPS	1.26	1.90	1.39	2.78	4.46	5.78	10.27	-75.40%
YoY %	-33.68%	36.69%	-50.00%	-37.67%	-22.84%	-43.72%	-	-
Horiz. %	12.27%	18.50%	13.53%	27.07%	43.43%	56.28%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	30/05/06	23/02/06	25/11/05	24/08/05	26/05/05	24/02/05	-
Price	0.25	0.34	0.43	0.42	0.60	0.97	1.42	-
P/RPS	1.33	1.60	1.77	1.69	2.31	4.03	6.39	-64.97%
YoY %	-16.87%	-9.60%	4.73%	-26.84%	-42.68%	-36.93%	-	-
Horiz. %	20.81%	25.04%	27.70%	26.45%	36.15%	63.07%	100.00%	-
P/EPS	26.53	9.86	7.07	5.34	5.89	10.10	15.68	42.12%
YoY %	169.07%	39.46%	32.40%	-9.34%	-41.68%	-35.59%	-	-
Horiz. %	169.20%	62.88%	45.09%	34.06%	37.56%	64.41%	100.00%	-
EY	3.77	10.14	14.14	18.73	16.98	9.90	6.38	-29.65%
YoY %	-62.82%	-28.29%	-24.51%	10.31%	71.52%	55.17%	-	-
Horiz. %	59.09%	158.93%	221.63%	293.57%	266.14%	155.17%	100.00%	-
DY	3.99	5.89	2.38	2.38	1.67	0.80	1.06	142.56%
YoY %	-32.26%	147.48%	0.00%	42.51%	108.75%	-24.53%	-	-
Horiz. %	376.42%	555.66%	224.53%	224.53%	157.55%	75.47%	100.00%	-
P/NAPS	0.93	1.29	1.58	2.08	2.91	4.92	8.01	-76.29%
YoY %	-27.91%	-18.35%	-24.04%	-28.52%	-40.85%	-38.58%	-	-
Horiz. %	11.61%	16.10%	19.73%	25.97%	36.33%	61.42%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos