[XOXTECH] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -21.38%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 41,600 40,272 38,280 36,873 36,997 34,984 33,760 14.92%
PBT 3,703 3,714 6,118 6,583 7,826 8,619 8,747 -43.58%
Tax -1,242 -1,351 -1,869 -2,094 -2,290 -2,432 -1,981 -26.72%
NP 2,461 2,363 4,249 4,489 5,536 6,187 6,766 -49.01%
-
NP to SH 1,906 1,724 3,491 3,682 4,683 5,343 5,867 -52.71%
-
Tax Rate 33.54% 36.38% 30.55% 31.81% 29.26% 28.22% 22.65% -
Total Cost 39,139 37,909 34,031 32,384 31,461 28,797 26,994 28.07%
-
Net Worth 43,988 62,744 44,858 44,987 45,528 44,959 44,859 -1.29%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 792 792 2,416 2,416 3,267 3,267 3,546 -63.15%
Div Payout % 41.57% 45.96% 69.22% 65.63% 69.77% 61.15% 60.45% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,988 62,744 44,858 44,987 45,528 44,959 44,859 -1.29%
NOSH 163,404 235,000 160,784 158,461 162,777 162,427 163,064 0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.92% 5.87% 11.10% 12.17% 14.96% 17.69% 20.04% -
ROE 4.33% 2.75% 7.78% 8.18% 10.29% 11.88% 13.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.46 17.14 23.81 23.27 22.73 21.54 20.70 14.78%
EPS 1.17 0.73 2.17 2.32 2.88 3.29 3.60 -52.69%
DPS 0.48 0.34 1.50 1.53 2.00 2.00 2.18 -63.50%
NAPS 0.2692 0.267 0.279 0.2839 0.2797 0.2768 0.2751 -1.43%
Adjusted Per Share Value based on latest NOSH - 158,461
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.70 4.55 4.33 4.17 4.18 3.95 3.82 14.80%
EPS 0.22 0.19 0.39 0.42 0.53 0.60 0.66 -51.89%
DPS 0.09 0.09 0.27 0.27 0.37 0.37 0.40 -62.97%
NAPS 0.0497 0.0709 0.0507 0.0508 0.0515 0.0508 0.0507 -1.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.17 0.22 0.22 0.20 0.18 0.14 -
P/RPS 0.67 0.99 0.92 0.95 0.88 0.84 0.68 -0.98%
P/EPS 14.57 23.17 10.13 9.47 6.95 5.47 3.89 140.98%
EY 6.86 4.32 9.87 10.56 14.38 18.27 25.70 -58.51%
DY 2.85 1.98 6.82 6.93 10.00 11.11 15.54 -67.68%
P/NAPS 0.63 0.64 0.79 0.77 0.72 0.65 0.51 15.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 25/05/10 22/02/10 25/11/09 26/08/09 27/05/09 -
Price 0.17 0.19 0.18 0.22 0.25 0.19 0.16 -
P/RPS 0.67 1.11 0.76 0.95 1.10 0.88 0.77 -8.84%
P/EPS 14.57 25.90 8.29 9.47 8.69 5.78 4.45 120.33%
EY 6.86 3.86 12.06 10.56 11.51 17.31 22.49 -54.65%
DY 2.85 1.77 8.33 6.93 8.00 10.53 13.59 -64.66%
P/NAPS 0.63 0.71 0.65 0.77 0.89 0.69 0.58 5.66%

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