[XOXTECH] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 10.56%
YoY- -59.3%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 51,001 48,329 45,697 41,600 40,272 38,280 36,873 24.21%
PBT 7,134 5,157 4,396 3,703 3,714 6,118 6,583 5.52%
Tax -1,623 -1,252 -1,214 -1,242 -1,351 -1,869 -2,094 -15.66%
NP 5,511 3,905 3,182 2,461 2,363 4,249 4,489 14.69%
-
NP to SH 4,712 3,156 2,625 1,906 1,724 3,491 3,682 17.92%
-
Tax Rate 22.75% 24.28% 27.62% 33.54% 36.38% 30.55% 31.81% -
Total Cost 45,490 44,424 42,515 39,139 37,909 34,031 32,384 25.50%
-
Net Worth 47,255 44,859 44,674 43,988 62,744 44,858 44,987 3.34%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,433 1,621 807 792 792 2,416 2,416 0.46%
Div Payout % 51.65% 51.39% 30.78% 41.57% 45.96% 69.22% 65.63% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 47,255 44,859 44,674 43,988 62,744 44,858 44,987 3.34%
NOSH 162,444 162,771 161,571 163,404 235,000 160,784 158,461 1.67%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.81% 8.08% 6.96% 5.92% 5.87% 11.10% 12.17% -
ROE 9.97% 7.04% 5.88% 4.33% 2.75% 7.78% 8.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.40 29.69 28.28 25.46 17.14 23.81 23.27 22.17%
EPS 2.90 1.94 1.62 1.17 0.73 2.17 2.32 16.08%
DPS 1.50 1.00 0.50 0.48 0.34 1.50 1.53 -1.31%
NAPS 0.2909 0.2756 0.2765 0.2692 0.267 0.279 0.2839 1.64%
Adjusted Per Share Value based on latest NOSH - 163,404
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.69 5.39 5.10 4.64 4.49 4.27 4.11 24.29%
EPS 0.53 0.35 0.29 0.21 0.19 0.39 0.41 18.72%
DPS 0.27 0.18 0.09 0.09 0.09 0.27 0.27 0.00%
NAPS 0.0527 0.0501 0.0498 0.0491 0.07 0.0501 0.0502 3.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.17 0.18 0.22 0.17 0.17 0.22 0.22 -
P/RPS 0.54 0.61 0.78 0.67 0.99 0.92 0.95 -31.45%
P/EPS 5.86 9.28 13.54 14.57 23.17 10.13 9.47 -27.44%
EY 17.06 10.77 7.38 6.86 4.32 9.87 10.56 37.80%
DY 8.82 5.54 2.27 2.85 1.98 6.82 6.93 17.49%
P/NAPS 0.58 0.65 0.80 0.63 0.64 0.79 0.77 -17.25%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 25/05/11 23/02/11 23/11/10 26/08/10 25/05/10 22/02/10 -
Price 0.19 0.17 0.17 0.17 0.19 0.18 0.22 -
P/RPS 0.61 0.57 0.60 0.67 1.11 0.76 0.95 -25.63%
P/EPS 6.55 8.77 10.46 14.57 25.90 8.29 9.47 -21.84%
EY 15.27 11.41 9.56 6.86 3.86 12.06 10.56 27.96%
DY 7.89 5.86 2.94 2.85 1.77 8.33 6.93 9.06%
P/NAPS 0.65 0.62 0.61 0.63 0.71 0.65 0.77 -10.70%

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