[XOXTECH] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -25.09%
YoY- -33.96%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 29,794 30,750 34,565 38,510 40,820 42,340 39,093 -16.55%
PBT 3,594 2,454 6,112 10,131 13,273 16,816 15,567 -62.33%
Tax -492 -420 -335 -489 -422 -234 27 -
NP 3,102 2,034 5,777 9,642 12,851 16,582 15,594 -65.88%
-
NP to SH 2,509 1,536 5,604 9,661 12,897 16,582 15,594 -70.38%
-
Tax Rate 13.69% 17.11% 5.48% 4.83% 3.18% 1.39% -0.17% -
Total Cost 26,692 28,716 28,788 28,868 27,969 25,758 23,499 8.85%
-
Net Worth 45,397 44,005 42,881 43,329 33,080 33,546 31,993 26.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,625 1,625 3,253 1,627 1,627 1,627 1,262 18.33%
Div Payout % 64.79% 105.83% 58.05% 16.85% 12.62% 9.82% 8.10% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 45,397 44,005 42,881 43,329 33,080 33,546 31,993 26.24%
NOSH 165,806 162,982 162,553 158,947 163,928 162,768 162,323 1.42%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.41% 6.61% 16.71% 25.04% 31.48% 39.16% 39.89% -
ROE 5.53% 3.49% 13.07% 22.30% 38.99% 49.43% 48.74% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.97 18.87 21.26 24.23 24.90 26.01 24.08 -17.71%
EPS 1.51 0.94 3.45 6.08 7.87 10.19 9.61 -70.84%
DPS 0.98 1.00 2.00 1.02 1.00 1.00 0.78 16.41%
NAPS 0.2738 0.27 0.2638 0.2726 0.2018 0.2061 0.1971 24.47%
Adjusted Per Share Value based on latest NOSH - 158,947
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.32 3.43 3.86 4.30 4.55 4.72 4.36 -16.59%
EPS 0.28 0.17 0.63 1.08 1.44 1.85 1.74 -70.38%
DPS 0.18 0.18 0.36 0.18 0.18 0.18 0.14 18.22%
NAPS 0.0507 0.0491 0.0478 0.0483 0.0369 0.0374 0.0357 26.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.34 0.50 0.38 0.56 0.92 1.14 -
P/RPS 1.11 1.80 2.35 1.57 2.25 3.54 4.73 -61.92%
P/EPS 13.22 36.08 14.50 6.25 7.12 9.03 11.87 7.43%
EY 7.57 2.77 6.89 16.00 14.05 11.07 8.43 -6.91%
DY 4.90 2.93 4.00 2.69 1.79 1.09 0.68 272.62%
P/NAPS 0.73 1.26 1.90 1.39 2.78 4.46 5.78 -74.79%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 30/05/06 23/02/06 25/11/05 24/08/05 26/05/05 -
Price 0.25 0.25 0.34 0.43 0.42 0.60 0.97 -
P/RPS 1.39 1.33 1.60 1.77 1.69 2.31 4.03 -50.78%
P/EPS 16.52 26.53 9.86 7.07 5.34 5.89 10.10 38.78%
EY 6.05 3.77 10.14 14.14 18.73 16.98 9.90 -27.96%
DY 3.92 3.99 5.89 2.38 2.38 1.67 0.80 188.21%
P/NAPS 0.91 0.93 1.29 1.58 2.08 2.91 4.92 -67.50%

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