[XOXTECH] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 63.35%
YoY- -80.55%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,261 28,180 29,299 29,794 30,750 34,565 38,510 -18.68%
PBT -3,107 3,739 4,269 3,594 2,454 6,112 10,131 -
Tax -1,264 -794 -793 -492 -420 -335 -489 88.67%
NP -4,371 2,945 3,476 3,102 2,034 5,777 9,642 -
-
NP to SH -4,639 2,352 2,804 2,509 1,536 5,604 9,661 -
-
Tax Rate - 21.24% 18.58% 13.69% 17.11% 5.48% 4.83% -
Total Cost 32,632 25,235 25,823 26,692 28,716 28,788 28,868 8.53%
-
Net Worth 39,816 45,732 44,662 45,397 44,005 42,881 43,329 -5.49%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,625 1,625 1,625 3,253 1,627 -
Div Payout % - - 57.97% 64.79% 105.83% 58.05% 16.85% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 39,816 45,732 44,662 45,397 44,005 42,881 43,329 -5.49%
NOSH 163,517 164,210 161,351 165,806 162,982 162,553 158,947 1.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -15.47% 10.45% 11.86% 10.41% 6.61% 16.71% 25.04% -
ROE -11.65% 5.14% 6.28% 5.53% 3.49% 13.07% 22.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.28 17.16 18.16 17.97 18.87 21.26 24.23 -20.22%
EPS -2.84 1.43 1.74 1.51 0.94 3.45 6.08 -
DPS 0.00 0.00 1.01 0.98 1.00 2.00 1.02 -
NAPS 0.2435 0.2785 0.2768 0.2738 0.27 0.2638 0.2726 -7.26%
Adjusted Per Share Value based on latest NOSH - 165,806
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.15 3.14 3.27 3.32 3.43 3.86 4.30 -18.78%
EPS -0.52 0.26 0.31 0.28 0.17 0.63 1.08 -
DPS 0.00 0.00 0.18 0.18 0.18 0.36 0.18 -
NAPS 0.0444 0.051 0.0498 0.0507 0.0491 0.0478 0.0483 -5.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.22 0.25 0.23 0.20 0.34 0.50 0.38 -
P/RPS 1.27 1.46 1.27 1.11 1.80 2.35 1.57 -13.21%
P/EPS -7.75 17.45 13.23 13.22 36.08 14.50 6.25 -
EY -12.90 5.73 7.56 7.57 2.77 6.89 16.00 -
DY 0.00 0.00 4.38 4.90 2.93 4.00 2.69 -
P/NAPS 0.90 0.90 0.83 0.73 1.26 1.90 1.39 -25.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 26/02/07 27/11/06 28/08/06 30/05/06 23/02/06 -
Price 0.22 0.22 0.31 0.25 0.25 0.34 0.43 -
P/RPS 1.27 1.28 1.71 1.39 1.33 1.60 1.77 -19.90%
P/EPS -7.75 15.36 17.84 16.52 26.53 9.86 7.07 -
EY -12.90 6.51 5.61 6.05 3.77 10.14 14.14 -
DY 0.00 0.00 3.25 3.92 3.99 5.89 2.38 -
P/NAPS 0.90 0.79 1.12 0.91 0.93 1.29 1.58 -31.35%

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