[XOXTECH] QoQ TTM Result on 30-Sep-2008 [#1]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	34,984	33,760	33,424	32,447	32,319	32,270	31,238	7.85%
YoY %	3.63%	1.01%	3.01%	0.40%	0.15%	3.30%	-	-
Horiz. %	111.99%	108.07%	107.00%	103.87%	103.46%	103.30%	100.00%	-
PBT	8,619	8,747	8,479	7,832	7,505	-651	-1,526	-
YoY %	-1.46%	3.16%	8.26%	4.36%	1,252.84%	57.34%	-	-
Horiz. %	-564.81%	-573.20%	-555.64%	-513.24%	-491.81%	42.66%	100.00%	-
Tax	-2,432	-1,981	-1,847	-1,844	-1,902	-2,359	-2,086	10.78%
YoY %	-22.77%	-7.26%	-0.16%	3.05%	19.37%	-13.09%	-	-
Horiz. %	116.59%	94.97%	88.54%	88.40%	91.18%	113.09%	100.00%	-
NP	6,187	6,766	6,632	5,988	5,603	-3,010	-3,612	-
YoY %	-8.56%	2.02%	10.75%	6.87%	286.15%	16.67%	-	-
Horiz. %	-171.29%	-187.32%	-183.61%	-165.78%	-155.12%	83.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,343	5,867	5,758	5,132	4,681	-3,578	-4,168	-
YoY %	-8.93%	1.89%	12.20%	9.63%	230.83%	14.16%	-	-
Horiz. %	-128.19%	-140.76%	-138.15%	-123.13%	-112.31%	85.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.22%	22.65%	21.78%	23.54%	25.34%	-	-	-
YoY %	24.59%	3.99%	-7.48%	-7.10%	0.00%	-	-	-
Horiz. %	111.37%	89.38%	85.95%	92.90%	100.00%	-	-	-
Total Cost	28,797	26,994	26,792	26,459	26,716	35,280	34,850	-11.95%
YoY %	6.68%	0.75%	1.26%	-0.96%	-24.27%	1.23%	-	-
Horiz. %	82.63%	77.46%	76.88%	75.92%	76.66%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,959	44,859	45,823	44,249	49,554	41,508	41,415	5.63%
YoY %	0.22%	-2.10%	3.56%	-10.71%	19.38%	0.22%	-	-
Horiz. %	108.56%	108.32%	110.64%	106.84%	119.65%	100.22%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	3,267	3,546	4,366	2,723	2,723	819	-	-
YoY %	-7.87%	-18.78%	60.34%	0.00%	232.48%	0.00%	-	-
Horiz. %	398.90%	432.97%	533.09%	332.48%	332.48%	100.00%	-	-
Div Payout %	61.15%	60.45%	75.84%	53.07%	58.19%	0.00%	-	-
YoY %	1.16%	-20.29%	42.91%	-8.80%	0.00%	0.00%	-	-
Horiz. %	105.09%	103.88%	130.33%	91.20%	100.00%	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	44,959	44,859	45,823	44,249	49,554	41,508	41,415	5.63%
YoY %	0.22%	-2.10%	3.56%	-10.71%	19.38%	0.22%	-	-
Horiz. %	108.56%	108.32%	110.64%	106.84%	119.65%	100.22%	100.00%	-
NOSH	162,427	163,064	164,302	163,947	190,373	163,999	163,958	-0.62%
YoY %	-0.39%	-0.75%	0.22%	-13.88%	16.08%	0.03%	-	-
Horiz. %	99.07%	99.45%	100.21%	99.99%	116.11%	100.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	17.69%	20.04%	19.84%	18.45%	17.34%	-9.33%	-11.56%	-
YoY %	-11.73%	1.01%	7.53%	6.40%	285.85%	19.29%	-	-
Horiz. %	-153.03%	-173.36%	-171.63%	-159.60%	-150.00%	80.71%	100.00%	-
ROE	11.88%	13.08%	12.57%	11.60%	9.45%	-8.62%	-10.06%	-
YoY %	-9.17%	4.06%	8.36%	22.75%	209.63%	14.31%	-	-
Horiz. %	-118.09%	-130.02%	-124.95%	-115.31%	-93.94%	85.69%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	21.54	20.70	20.34	19.79	16.98	19.68	19.05	8.54%
YoY %	4.06%	1.77%	2.78%	16.55%	-13.72%	3.31%	-	-
Horiz. %	113.07%	108.66%	106.77%	103.88%	89.13%	103.31%	100.00%	-
EPS	3.29	3.60	3.50	3.13	2.46	-2.18	-2.54	-
YoY %	-8.61%	2.86%	11.82%	27.24%	212.84%	14.17%	-	-
Horiz. %	-129.53%	-141.73%	-137.80%	-123.23%	-96.85%	85.83%	100.00%	-
DPS	2.00	2.18	2.66	1.66	1.43	0.50	0.00	-
YoY %	-8.26%	-18.05%	60.24%	16.08%	186.00%	0.00%	-	-
Horiz. %	400.00%	436.00%	532.00%	332.00%	286.00%	100.00%	-	-
NAPS	0.2768	0.2751	0.2789	0.2699	0.2603	0.2531	0.2526	6.29%
YoY %	0.62%	-1.36%	3.33%	3.69%	2.84%	0.20%	-	-
Horiz. %	109.58%	108.91%	110.41%	106.85%	103.05%	100.20%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 163,947
RPS	3.95	3.82	3.78	3.67	3.65	3.65	3.53	7.78%
YoY %	3.40%	1.06%	3.00%	0.55%	0.00%	3.40%	-	-
Horiz. %	111.90%	108.22%	107.08%	103.97%	103.40%	103.40%	100.00%	-
EPS	0.60	0.66	0.65	0.58	0.53	-0.40	-0.47	-
YoY %	-9.09%	1.54%	12.07%	9.43%	232.50%	14.89%	-	-
Horiz. %	-127.66%	-140.43%	-138.30%	-123.40%	-112.77%	85.11%	100.00%	-
DPS	0.37	0.40	0.49	0.31	0.31	0.09	0.00	-
YoY %	-7.50%	-18.37%	58.06%	0.00%	244.44%	0.00%	-	-
Horiz. %	411.11%	444.44%	544.44%	344.44%	344.44%	100.00%	-	-
NAPS	0.0508	0.0507	0.0518	0.05	0.056	0.0469	0.0468	5.62%
YoY %	0.20%	-2.12%	3.60%	-10.71%	19.40%	0.21%	-	-
Horiz. %	108.55%	108.33%	110.68%	106.84%	119.66%	100.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.18	0.14	0.12	0.12	0.12	0.13	0.17	-
P/RPS	0.84	0.68	0.59	0.61	0.71	0.66	0.89	-3.78%
YoY %	23.53%	15.25%	-3.28%	-14.08%	7.58%	-25.84%	-	-
Horiz. %	94.38%	76.40%	66.29%	68.54%	79.78%	74.16%	100.00%	-
P/EPS	5.47	3.89	3.42	3.83	4.88	-5.96	-6.69	-
YoY %	40.62%	13.74%	-10.70%	-21.52%	181.88%	10.91%	-	-
Horiz. %	-81.76%	-58.15%	-51.12%	-57.25%	-72.94%	89.09%	100.00%	-
EY	18.27	25.70	29.20	26.09	20.49	-16.78	-14.95	-
YoY %	-28.91%	-11.99%	11.92%	27.33%	222.11%	-12.24%	-	-
Horiz. %	-122.21%	-171.91%	-195.32%	-174.52%	-137.06%	112.24%	100.00%	-
DY	11.11	15.54	22.15	13.84	11.92	3.85	0.00	-
YoY %	-28.51%	-29.84%	60.04%	16.11%	209.61%	0.00%	-	-
Horiz. %	288.57%	403.64%	575.32%	359.48%	309.61%	100.00%	-	-
P/NAPS	0.65	0.51	0.43	0.44	0.46	0.51	0.67	-2.00%
YoY %	27.45%	18.60%	-2.27%	-4.35%	-9.80%	-23.88%	-	-
Horiz. %	97.01%	76.12%	64.18%	65.67%	68.66%	76.12%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/05/09	25/02/09	26/11/08	27/08/08	27/05/08	27/02/08	-
Price	0.19	0.16	0.16	0.12	0.09	0.12	0.14	-
P/RPS	0.88	0.77	0.79	0.61	0.53	0.61	0.73	13.28%
YoY %	14.29%	-2.53%	29.51%	15.09%	-13.11%	-16.44%	-	-
Horiz. %	120.55%	105.48%	108.22%	83.56%	72.60%	83.56%	100.00%	-
P/EPS	5.78	4.45	4.57	3.83	3.66	-5.50	-5.51	-
YoY %	29.89%	-2.63%	19.32%	4.64%	166.55%	0.18%	-	-
Horiz. %	-104.90%	-80.76%	-82.94%	-69.51%	-66.42%	99.82%	100.00%	-
EY	17.31	22.49	21.90	26.09	27.32	-18.18	-18.16	-
YoY %	-23.03%	2.69%	-16.06%	-4.50%	250.28%	-0.11%	-	-
Horiz. %	-95.32%	-123.84%	-120.59%	-143.67%	-150.44%	100.11%	100.00%	-
DY	10.53	13.59	16.61	13.84	15.90	4.17	0.00	-
YoY %	-22.52%	-18.18%	20.01%	-12.96%	281.29%	0.00%	-	-
Horiz. %	252.52%	325.90%	398.32%	331.89%	381.29%	100.00%	-	-
P/NAPS	0.69	0.58	0.57	0.44	0.35	0.47	0.55	16.33%
YoY %	18.97%	1.75%	29.55%	25.71%	-25.53%	-14.55%	-	-
Horiz. %	125.45%	105.45%	103.64%	80.00%	63.64%	85.45%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos