[XOXTECH] QoQ TTM Result on 30-Sep-2009 [#1]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -12.35%
YoY- -8.75%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 40,272 38,280 36,873 36,997 34,984 33,760 33,424 13.26%
PBT 3,714 6,118 6,583 7,826 8,619 8,747 8,479 -42.41%
Tax -1,351 -1,869 -2,094 -2,290 -2,432 -1,981 -1,847 -18.86%
NP 2,363 4,249 4,489 5,536 6,187 6,766 6,632 -49.83%
-
NP to SH 1,724 3,491 3,682 4,683 5,343 5,867 5,758 -55.34%
-
Tax Rate 36.38% 30.55% 31.81% 29.26% 28.22% 22.65% 21.78% -
Total Cost 37,909 34,031 32,384 31,461 28,797 26,994 26,792 26.11%
-
Net Worth 62,744 44,858 44,987 45,528 44,959 44,859 45,823 23.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 792 2,416 2,416 3,267 3,267 3,546 4,366 -68.05%
Div Payout % 45.96% 69.22% 65.63% 69.77% 61.15% 60.45% 75.84% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 62,744 44,858 44,987 45,528 44,959 44,859 45,823 23.37%
NOSH 235,000 160,784 158,461 162,777 162,427 163,064 164,302 27.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.87% 11.10% 12.17% 14.96% 17.69% 20.04% 19.84% -
ROE 2.75% 7.78% 8.18% 10.29% 11.88% 13.08% 12.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.14 23.81 23.27 22.73 21.54 20.70 20.34 -10.81%
EPS 0.73 2.17 2.32 2.88 3.29 3.60 3.50 -64.93%
DPS 0.34 1.50 1.53 2.00 2.00 2.18 2.66 -74.72%
NAPS 0.267 0.279 0.2839 0.2797 0.2768 0.2751 0.2789 -2.87%
Adjusted Per Share Value based on latest NOSH - 162,777
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.49 4.27 4.11 4.13 3.90 3.77 3.73 13.19%
EPS 0.19 0.39 0.41 0.52 0.60 0.65 0.64 -55.59%
DPS 0.09 0.27 0.27 0.36 0.36 0.40 0.49 -67.78%
NAPS 0.07 0.0501 0.0502 0.0508 0.0502 0.0501 0.0511 23.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.22 0.22 0.20 0.18 0.14 0.12 -
P/RPS 0.99 0.92 0.95 0.88 0.84 0.68 0.59 41.34%
P/EPS 23.17 10.13 9.47 6.95 5.47 3.89 3.42 259.29%
EY 4.32 9.87 10.56 14.38 18.27 25.70 29.20 -72.12%
DY 1.98 6.82 6.93 10.00 11.11 15.54 22.15 -80.09%
P/NAPS 0.64 0.79 0.77 0.72 0.65 0.51 0.43 30.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 0.19 0.18 0.22 0.25 0.19 0.16 0.16 -
P/RPS 1.11 0.76 0.95 1.10 0.88 0.77 0.79 25.52%
P/EPS 25.90 8.29 9.47 8.69 5.78 4.45 4.57 218.88%
EY 3.86 12.06 10.56 11.51 17.31 22.49 21.90 -68.66%
DY 1.77 8.33 6.93 8.00 10.53 13.59 16.61 -77.61%
P/NAPS 0.71 0.65 0.77 0.89 0.69 0.58 0.57 15.81%

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