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

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	45,697	41,600	40,272	38,280	36,873	36,997	34,984	19.43%
YoY %	9.85%	3.30%	5.20%	3.82%	-0.34%	5.75%	-	-
Horiz. %	130.62%	118.91%	115.12%	109.42%	105.40%	105.75%	100.00%	-
PBT	4,396	3,703	3,714	6,118	6,583	7,826	8,619	-36.08%
YoY %	18.71%	-0.30%	-39.29%	-7.06%	-15.88%	-9.20%	-	-
Horiz. %	51.00%	42.96%	43.09%	70.98%	76.38%	90.80%	100.00%	-
Tax	-1,214	-1,242	-1,351	-1,869	-2,094	-2,290	-2,432	-36.99%
YoY %	2.25%	8.07%	27.72%	10.74%	8.56%	5.84%	-	-
Horiz. %	49.92%	51.07%	55.55%	76.85%	86.10%	94.16%	100.00%	-
NP	3,182	2,461	2,363	4,249	4,489	5,536	6,187	-35.73%
YoY %	29.30%	4.15%	-44.39%	-5.35%	-18.91%	-10.52%	-	-
Horiz. %	51.43%	39.78%	38.19%	68.68%	72.56%	89.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,625	1,906	1,724	3,491	3,682	4,683	5,343	-37.65%
YoY %	37.72%	10.56%	-50.62%	-5.19%	-21.38%	-12.35%	-	-
Horiz. %	49.13%	35.67%	32.27%	65.34%	68.91%	87.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.62%	33.54%	36.38%	30.55%	31.81%	29.26%	28.22%	-
YoY %	-17.65%	-7.81%	19.08%	-3.96%	8.71%	3.69%	-	-
Horiz. %	97.87%	118.85%	128.92%	108.26%	112.72%	103.69%	100.00%	-
Total Cost	42,515	39,139	37,909	34,031	32,384	31,461	28,797	29.56%
YoY %	8.63%	3.24%	11.40%	5.09%	2.93%	9.25%	-	-
Horiz. %	147.64%	135.91%	131.64%	118.18%	112.46%	109.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,674	43,988	62,744	44,858	44,987	45,528	44,959	-0.42%
YoY %	1.56%	-29.89%	39.87%	-0.29%	-1.19%	1.27%	-	-
Horiz. %	99.37%	97.84%	139.56%	99.78%	100.06%	101.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	807	792	792	2,416	2,416	3,267	3,267	-60.53%
YoY %	1.89%	0.00%	-67.22%	0.00%	-26.05%	0.00%	-	-
Horiz. %	24.70%	24.24%	24.24%	73.95%	73.95%	100.00%	100.00%	-
Div Payout %	30.78%	41.57%	45.96%	69.22%	65.63%	69.77%	61.15%	-
YoY %	-25.96%	-9.55%	-33.60%	5.47%	-5.93%	14.10%	-	-
Horiz. %	50.34%	67.98%	75.16%	113.20%	107.33%	114.10%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	44,674	43,988	62,744	44,858	44,987	45,528	44,959	-0.42%
YoY %	1.56%	-29.89%	39.87%	-0.29%	-1.19%	1.27%	-	-
Horiz. %	99.37%	97.84%	139.56%	99.78%	100.06%	101.27%	100.00%	-
NOSH	161,571	163,404	235,000	160,784	158,461	162,777	162,427	-0.35%
YoY %	-1.12%	-30.47%	46.16%	1.47%	-2.65%	0.22%	-	-
Horiz. %	99.47%	100.60%	144.68%	98.99%	97.56%	100.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	6.96%	5.92%	5.87%	11.10%	12.17%	14.96%	17.69%	-
YoY %	17.57%	0.85%	-47.12%	-8.79%	-18.65%	-15.43%	-	-
Horiz. %	39.34%	33.47%	33.18%	62.75%	68.80%	84.57%	100.00%	-
ROE	5.88%	4.33%	2.75%	7.78%	8.18%	10.29%	11.88%	-
YoY %	35.80%	57.45%	-64.65%	-4.89%	-20.51%	-13.38%	-	-
Horiz. %	49.49%	36.45%	23.15%	65.49%	68.86%	86.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	28.28	25.46	17.14	23.81	23.27	22.73	21.54	19.84%
YoY %	11.08%	48.54%	-28.01%	2.32%	2.38%	5.52%	-	-
Horiz. %	131.29%	118.20%	79.57%	110.54%	108.03%	105.52%	100.00%	-
EPS	1.62	1.17	0.73	2.17	2.32	2.88	3.29	-37.56%
YoY %	38.46%	60.27%	-66.36%	-6.47%	-19.44%	-12.46%	-	-
Horiz. %	49.24%	35.56%	22.19%	65.96%	70.52%	87.54%	100.00%	-
DPS	0.50	0.48	0.34	1.50	1.53	2.00	2.00	-60.21%
YoY %	4.17%	41.18%	-77.33%	-1.96%	-23.50%	0.00%	-	-
Horiz. %	25.00%	24.00%	17.00%	75.00%	76.50%	100.00%	100.00%	-
NAPS	0.2765	0.2692	0.267	0.279	0.2839	0.2797	0.2768	-0.07%
YoY %	2.71%	0.82%	-4.30%	-1.73%	1.50%	1.05%	-	-
Horiz. %	99.89%	97.25%	96.46%	100.79%	102.57%	101.05%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 160,784
RPS	5.10	4.64	4.49	4.27	4.11	4.13	3.90	19.52%
YoY %	9.91%	3.34%	5.15%	3.89%	-0.48%	5.90%	-	-
Horiz. %	130.77%	118.97%	115.13%	109.49%	105.38%	105.90%	100.00%	-
EPS	0.29	0.21	0.19	0.39	0.41	0.52	0.60	-38.33%
YoY %	38.10%	10.53%	-51.28%	-4.88%	-21.15%	-13.33%	-	-
Horiz. %	48.33%	35.00%	31.67%	65.00%	68.33%	86.67%	100.00%	-
DPS	0.09	0.09	0.09	0.27	0.27	0.36	0.36	-60.21%
YoY %	0.00%	0.00%	-66.67%	0.00%	-25.00%	0.00%	-	-
Horiz. %	25.00%	25.00%	25.00%	75.00%	75.00%	100.00%	100.00%	-
NAPS	0.0498	0.0491	0.07	0.0501	0.0502	0.0508	0.0502	-0.53%
YoY %	1.43%	-29.86%	39.72%	-0.20%	-1.18%	1.20%	-	-
Horiz. %	99.20%	97.81%	139.44%	99.80%	100.00%	101.20%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	16.42%	-32.32%	7.61%	-3.16%	7.95%	4.76%	-	-
Horiz. %	92.86%	79.76%	117.86%	109.52%	113.10%	104.76%	100.00%	-
P/EPS	13.54	14.57	23.17	10.13	9.47	6.95	5.47	82.68%
YoY %	-7.07%	-37.12%	128.73%	6.97%	36.26%	27.06%	-	-
Horiz. %	247.53%	266.36%	423.58%	185.19%	173.13%	127.06%	100.00%	-
EY	7.38	6.86	4.32	9.87	10.56	14.38	18.27	-45.26%
YoY %	7.58%	58.80%	-56.23%	-6.53%	-26.56%	-21.29%	-	-
Horiz. %	40.39%	37.55%	23.65%	54.02%	57.80%	78.71%	100.00%	-
DY	2.27	2.85	1.98	6.82	6.93	10.00	11.11	-65.20%
YoY %	-20.35%	43.94%	-70.97%	-1.59%	-30.70%	-9.99%	-	-
Horiz. %	20.43%	25.65%	17.82%	61.39%	62.38%	90.01%	100.00%	-
P/NAPS	0.80	0.63	0.64	0.79	0.77	0.72	0.65	14.80%
YoY %	26.98%	-1.56%	-18.99%	2.60%	6.94%	10.77%	-	-
Horiz. %	123.08%	96.92%	98.46%	121.54%	118.46%	110.77%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-10.45%	-39.64%	46.05%	-20.00%	-13.64%	25.00%	-	-
Horiz. %	68.18%	76.14%	126.14%	86.36%	107.95%	125.00%	100.00%	-
P/EPS	10.46	14.57	25.90	8.29	9.47	8.69	5.78	48.34%
YoY %	-28.21%	-43.75%	212.42%	-12.46%	8.98%	50.35%	-	-
Horiz. %	180.97%	252.08%	448.10%	143.43%	163.84%	150.35%	100.00%	-
EY	9.56	6.86	3.86	12.06	10.56	11.51	17.31	-32.61%
YoY %	39.36%	77.72%	-67.99%	14.20%	-8.25%	-33.51%	-	-
Horiz. %	55.23%	39.63%	22.30%	69.67%	61.01%	66.49%	100.00%	-
DY	2.94	2.85	1.77	8.33	6.93	8.00	10.53	-57.18%
YoY %	3.16%	61.02%	-78.75%	20.20%	-13.38%	-24.03%	-	-
Horiz. %	27.92%	27.07%	16.81%	79.11%	65.81%	75.97%	100.00%	-
P/NAPS	0.61	0.63	0.71	0.65	0.77	0.89	0.69	-7.86%
YoY %	-3.17%	-11.27%	9.23%	-15.58%	-13.48%	28.99%	-	-
Horiz. %	88.41%	91.30%	102.90%	94.20%	111.59%	128.99%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos