[XOXTECH] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -5.19%
YoY- -40.5%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 45,697 41,600 40,272 38,280 36,873 36,997 34,984 19.43%
PBT 4,396 3,703 3,714 6,118 6,583 7,826 8,619 -36.08%
Tax -1,214 -1,242 -1,351 -1,869 -2,094 -2,290 -2,432 -36.99%
NP 3,182 2,461 2,363 4,249 4,489 5,536 6,187 -35.73%
-
NP to SH 2,625 1,906 1,724 3,491 3,682 4,683 5,343 -37.65%
-
Tax Rate 27.62% 33.54% 36.38% 30.55% 31.81% 29.26% 28.22% -
Total Cost 42,515 39,139 37,909 34,031 32,384 31,461 28,797 29.56%
-
Net Worth 44,674 43,988 62,744 44,858 44,987 45,528 44,959 -0.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 807 792 792 2,416 2,416 3,267 3,267 -60.53%
Div Payout % 30.78% 41.57% 45.96% 69.22% 65.63% 69.77% 61.15% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 44,674 43,988 62,744 44,858 44,987 45,528 44,959 -0.42%
NOSH 161,571 163,404 235,000 160,784 158,461 162,777 162,427 -0.35%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.96% 5.92% 5.87% 11.10% 12.17% 14.96% 17.69% -
ROE 5.88% 4.33% 2.75% 7.78% 8.18% 10.29% 11.88% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.28 25.46 17.14 23.81 23.27 22.73 21.54 19.84%
EPS 1.62 1.17 0.73 2.17 2.32 2.88 3.29 -37.56%
DPS 0.50 0.48 0.34 1.50 1.53 2.00 2.00 -60.21%
NAPS 0.2765 0.2692 0.267 0.279 0.2839 0.2797 0.2768 -0.07%
Adjusted Per Share Value based on latest NOSH - 160,784
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.16 4.70 4.55 4.33 4.17 4.18 3.95 19.44%
EPS 0.30 0.22 0.19 0.39 0.42 0.53 0.60 -36.92%
DPS 0.09 0.09 0.09 0.27 0.27 0.37 0.37 -60.93%
NAPS 0.0505 0.0497 0.0709 0.0507 0.0508 0.0515 0.0508 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.17 0.17 0.22 0.22 0.20 0.18 -
P/RPS 0.78 0.67 0.99 0.92 0.95 0.88 0.84 -4.80%
P/EPS 13.54 14.57 23.17 10.13 9.47 6.95 5.47 82.68%
EY 7.38 6.86 4.32 9.87 10.56 14.38 18.27 -45.26%
DY 2.27 2.85 1.98 6.82 6.93 10.00 11.11 -65.20%
P/NAPS 0.80 0.63 0.64 0.79 0.77 0.72 0.65 14.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 25/05/10 22/02/10 25/11/09 26/08/09 -
Price 0.17 0.17 0.19 0.18 0.22 0.25 0.19 -
P/RPS 0.60 0.67 1.11 0.76 0.95 1.10 0.88 -22.47%
P/EPS 10.46 14.57 25.90 8.29 9.47 8.69 5.78 48.34%
EY 9.56 6.86 3.86 12.06 10.56 11.51 17.31 -32.61%
DY 2.94 2.85 1.77 8.33 6.93 8.00 10.53 -57.18%
P/NAPS 0.61 0.63 0.71 0.65 0.77 0.89 0.69 -7.86%

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