[XOXTECH] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 12.2%
YoY- 238.15%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 36,997 34,984 33,760 33,424 32,447 32,319 32,270 9.53%
PBT 7,826 8,619 8,747 8,479 7,832 7,505 -651 -
Tax -2,290 -2,432 -1,981 -1,847 -1,844 -1,902 -2,359 -1.95%
NP 5,536 6,187 6,766 6,632 5,988 5,603 -3,010 -
-
NP to SH 4,683 5,343 5,867 5,758 5,132 4,681 -3,578 -
-
Tax Rate 29.26% 28.22% 22.65% 21.78% 23.54% 25.34% - -
Total Cost 31,461 28,797 26,994 26,792 26,459 26,716 35,280 -7.34%
-
Net Worth 45,528 44,959 44,859 45,823 44,249 49,554 41,508 6.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,267 3,267 3,546 4,366 2,723 2,723 819 151.31%
Div Payout % 69.77% 61.15% 60.45% 75.84% 53.07% 58.19% 0.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 45,528 44,959 44,859 45,823 44,249 49,554 41,508 6.35%
NOSH 162,777 162,427 163,064 164,302 163,947 190,373 163,999 -0.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.96% 17.69% 20.04% 19.84% 18.45% 17.34% -9.33% -
ROE 10.29% 11.88% 13.08% 12.57% 11.60% 9.45% -8.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.73 21.54 20.70 20.34 19.79 16.98 19.68 10.07%
EPS 2.88 3.29 3.60 3.50 3.13 2.46 -2.18 -
DPS 2.00 2.00 2.18 2.66 1.66 1.43 0.50 151.77%
NAPS 0.2797 0.2768 0.2751 0.2789 0.2699 0.2603 0.2531 6.88%
Adjusted Per Share Value based on latest NOSH - 164,302
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.18 3.95 3.82 3.78 3.67 3.65 3.65 9.45%
EPS 0.53 0.60 0.66 0.65 0.58 0.53 -0.40 -
DPS 0.37 0.37 0.40 0.49 0.31 0.31 0.09 156.40%
NAPS 0.0515 0.0508 0.0507 0.0518 0.05 0.056 0.0469 6.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.18 0.14 0.12 0.12 0.12 0.13 -
P/RPS 0.88 0.84 0.68 0.59 0.61 0.71 0.66 21.12%
P/EPS 6.95 5.47 3.89 3.42 3.83 4.88 -5.96 -
EY 14.38 18.27 25.70 29.20 26.09 20.49 -16.78 -
DY 10.00 11.11 15.54 22.15 13.84 11.92 3.85 88.84%
P/NAPS 0.72 0.65 0.51 0.43 0.44 0.46 0.51 25.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 27/05/08 -
Price 0.25 0.19 0.16 0.16 0.12 0.09 0.12 -
P/RPS 1.10 0.88 0.77 0.79 0.61 0.53 0.61 48.09%
P/EPS 8.69 5.78 4.45 4.57 3.83 3.66 -5.50 -
EY 11.51 17.31 22.49 21.90 26.09 27.32 -18.18 -
DY 8.00 10.53 13.59 16.61 13.84 15.90 4.17 54.33%
P/NAPS 0.89 0.69 0.58 0.57 0.44 0.35 0.47 53.00%

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
Post a Comment