[XOXTECH] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 1.89%
YoY- 263.97%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 36,873 36,997 34,984 33,760 33,424 32,447 32,319 9.15%
PBT 6,583 7,826 8,619 8,747 8,479 7,832 7,505 -8.34%
Tax -2,094 -2,290 -2,432 -1,981 -1,847 -1,844 -1,902 6.60%
NP 4,489 5,536 6,187 6,766 6,632 5,988 5,603 -13.70%
-
NP to SH 3,682 4,683 5,343 5,867 5,758 5,132 4,681 -14.75%
-
Tax Rate 31.81% 29.26% 28.22% 22.65% 21.78% 23.54% 25.34% -
Total Cost 32,384 31,461 28,797 26,994 26,792 26,459 26,716 13.64%
-
Net Worth 44,987 45,528 44,959 44,859 45,823 44,249 49,554 -6.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,416 3,267 3,267 3,546 4,366 2,723 2,723 -7.64%
Div Payout % 65.63% 69.77% 61.15% 60.45% 75.84% 53.07% 58.19% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 44,987 45,528 44,959 44,859 45,823 44,249 49,554 -6.22%
NOSH 158,461 162,777 162,427 163,064 164,302 163,947 190,373 -11.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.17% 14.96% 17.69% 20.04% 19.84% 18.45% 17.34% -
ROE 8.18% 10.29% 11.88% 13.08% 12.57% 11.60% 9.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.27 22.73 21.54 20.70 20.34 19.79 16.98 23.30%
EPS 2.32 2.88 3.29 3.60 3.50 3.13 2.46 -3.82%
DPS 1.53 2.00 2.00 2.18 2.66 1.66 1.43 4.59%
NAPS 0.2839 0.2797 0.2768 0.2751 0.2789 0.2699 0.2603 5.93%
Adjusted Per Share Value based on latest NOSH - 163,064
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.11 4.13 3.90 3.77 3.73 3.62 3.61 9.00%
EPS 0.41 0.52 0.60 0.65 0.64 0.57 0.52 -14.61%
DPS 0.27 0.36 0.36 0.40 0.49 0.30 0.30 -6.76%
NAPS 0.0502 0.0508 0.0502 0.0501 0.0511 0.0494 0.0553 -6.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.20 0.18 0.14 0.12 0.12 0.12 -
P/RPS 0.95 0.88 0.84 0.68 0.59 0.61 0.71 21.36%
P/EPS 9.47 6.95 5.47 3.89 3.42 3.83 4.88 55.39%
EY 10.56 14.38 18.27 25.70 29.20 26.09 20.49 -35.64%
DY 6.93 10.00 11.11 15.54 22.15 13.84 11.92 -30.27%
P/NAPS 0.77 0.72 0.65 0.51 0.43 0.44 0.46 40.84%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.22 0.25 0.19 0.16 0.16 0.12 0.09 -
P/RPS 0.95 1.10 0.88 0.77 0.79 0.61 0.53 47.40%
P/EPS 9.47 8.69 5.78 4.45 4.57 3.83 3.66 88.14%
EY 10.56 11.51 17.31 22.49 21.90 26.09 27.32 -46.84%
DY 6.93 8.00 10.53 13.59 16.61 13.84 15.90 -42.42%
P/NAPS 0.77 0.89 0.69 0.58 0.57 0.44 0.35 68.91%

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