[XOXTECH] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 6.06%
YoY- -273.69%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,319 32,270 31,238 30,063 28,261 28,180 29,299 6.76%
PBT 7,505 -651 -1,526 -2,168 -3,107 3,739 4,269 45.71%
Tax -1,902 -2,359 -2,086 -1,713 -1,264 -794 -793 79.27%
NP 5,603 -3,010 -3,612 -3,881 -4,371 2,945 3,476 37.51%
-
NP to SH 4,681 -3,578 -4,168 -4,358 -4,639 2,352 2,804 40.76%
-
Tax Rate 25.34% - - - - 21.24% 18.58% -
Total Cost 26,716 35,280 34,850 33,944 32,632 25,235 25,823 2.29%
-
Net Worth 49,554 41,508 41,415 40,188 39,816 45,732 44,662 7.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,723 819 - - - - 1,625 41.12%
Div Payout % 58.19% 0.00% - - - - 57.97% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 49,554 41,508 41,415 40,188 39,816 45,732 44,662 7.18%
NOSH 190,373 163,999 163,958 162,244 163,517 164,210 161,351 11.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.34% -9.33% -11.56% -12.91% -15.47% 10.45% 11.86% -
ROE 9.45% -8.62% -10.06% -10.84% -11.65% 5.14% 6.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.98 19.68 19.05 18.53 17.28 17.16 18.16 -4.38%
EPS 2.46 -2.18 -2.54 -2.69 -2.84 1.43 1.74 25.99%
DPS 1.43 0.50 0.00 0.00 0.00 0.00 1.01 26.11%
NAPS 0.2603 0.2531 0.2526 0.2477 0.2435 0.2785 0.2768 -4.01%
Adjusted Per Share Value based on latest NOSH - 162,244
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.65 3.65 3.53 3.40 3.19 3.18 3.31 6.74%
EPS 0.53 -0.40 -0.47 -0.49 -0.52 0.27 0.32 40.02%
DPS 0.31 0.09 0.00 0.00 0.00 0.00 0.18 43.72%
NAPS 0.056 0.0469 0.0468 0.0454 0.045 0.0517 0.0505 7.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.12 0.13 0.17 0.19 0.22 0.25 0.23 -
P/RPS 0.71 0.66 0.89 1.03 1.27 1.46 1.27 -32.16%
P/EPS 4.88 -5.96 -6.69 -7.07 -7.75 17.45 13.23 -48.59%
EY 20.49 -16.78 -14.95 -14.14 -12.90 5.73 7.56 94.51%
DY 11.92 3.85 0.00 0.00 0.00 0.00 4.38 95.04%
P/NAPS 0.46 0.51 0.67 0.77 0.90 0.90 0.83 -32.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 27/11/07 28/08/07 28/05/07 26/02/07 -
Price 0.09 0.12 0.14 0.17 0.22 0.22 0.31 -
P/RPS 0.53 0.61 0.73 0.92 1.27 1.28 1.71 -54.23%
P/EPS 3.66 -5.50 -5.51 -6.33 -7.75 15.36 17.84 -65.24%
EY 27.32 -18.18 -18.16 -15.80 -12.90 6.51 5.61 187.58%
DY 15.90 4.17 0.00 0.00 0.00 0.00 3.25 188.46%
P/NAPS 0.35 0.47 0.55 0.69 0.90 0.79 1.12 -53.98%

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