[XOXTECH] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -7.05%
YoY- 52.15%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 55,192 56,408 56,308 56,561 54,265 52,952 51,001 5.38%
PBT 4,340 6,348 7,378 8,397 8,559 8,005 7,134 -28.09%
Tax -1,806 -2,038 -2,280 -2,405 -2,345 -1,999 -1,623 7.34%
NP 2,534 4,310 5,098 5,992 6,214 6,006 5,511 -40.28%
-
NP to SH 1,563 3,132 3,865 4,802 5,166 5,092 4,712 -51.92%
-
Tax Rate 41.61% 32.10% 30.90% 28.64% 27.40% 24.97% 22.75% -
Total Cost 52,658 52,098 51,210 50,569 48,051 46,946 45,490 10.19%
-
Net Worth 51,064 48,507 48,430 48,298 47,235 47,650 47,255 5.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 808 1,620 2,434 3,242 2,433 -
Div Payout % - - 20.92% 33.75% 47.13% 63.68% 51.65% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 51,064 48,507 48,430 48,298 47,235 47,650 47,255 5.27%
NOSH 173,333 159,615 159,782 161,803 160,666 161,690 162,444 4.39%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.59% 7.64% 9.05% 10.59% 11.45% 11.34% 10.81% -
ROE 3.06% 6.46% 7.98% 9.94% 10.94% 10.69% 9.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.84 35.34 35.24 34.96 33.77 32.75 31.40 0.92%
EPS 0.90 1.96 2.42 2.97 3.22 3.15 2.90 -53.99%
DPS 0.00 0.00 0.50 1.00 1.50 2.00 1.50 -
NAPS 0.2946 0.3039 0.3031 0.2985 0.294 0.2947 0.2909 0.84%
Adjusted Per Share Value based on latest NOSH - 161,803
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.24 6.37 6.36 6.39 6.13 5.98 5.76 5.45%
EPS 0.18 0.35 0.44 0.54 0.58 0.58 0.53 -51.16%
DPS 0.00 0.00 0.09 0.18 0.28 0.37 0.28 -
NAPS 0.0577 0.0548 0.0547 0.0546 0.0534 0.0539 0.0534 5.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.24 0.25 0.25 0.26 0.28 0.22 0.17 -
P/RPS 0.75 0.71 0.71 0.74 0.83 0.67 0.54 24.35%
P/EPS 26.62 12.74 10.34 8.76 8.71 6.99 5.86 173.03%
EY 3.76 7.85 9.68 11.41 11.48 14.31 17.06 -63.34%
DY 0.00 0.00 2.00 3.85 5.36 9.09 8.82 -
P/NAPS 0.81 0.82 0.82 0.87 0.95 0.75 0.58 24.81%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 28/08/12 24/05/12 23/02/12 22/11/11 18/08/11 -
Price 0.23 0.22 0.26 0.26 0.28 0.25 0.19 -
P/RPS 0.72 0.62 0.74 0.74 0.83 0.76 0.61 11.63%
P/EPS 25.51 11.21 10.75 8.76 8.71 7.94 6.55 146.52%
EY 3.92 8.92 9.30 11.41 11.48 12.60 15.27 -59.44%
DY 0.00 0.00 1.92 3.85 5.36 8.00 7.89 -
P/NAPS 0.78 0.72 0.86 0.87 0.95 0.85 0.65 12.86%

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