[XOXTECH] YoY Annual (Unaudited) Result on 30-Jun-2007 [#4]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annual (Unaudited) Result
Revenue	40,272	34,984	32,319	28,261	30,750	42,340	31,870	3.97%
YoY %	15.12%	8.25%	14.36%	-8.09%	-27.37%	32.85%	-	-
Horiz. %	126.36%	109.77%	101.41%	88.68%	96.49%	132.85%	100.00%	-
PBT	3,714	8,619	7,505	-3,107	2,454	16,816	14,447	-20.25%
YoY %	-56.91%	14.84%	341.55%	-226.61%	-85.41%	16.40%	-	-
Horiz. %	25.71%	59.66%	51.95%	-21.51%	16.99%	116.40%	100.00%	-
Tax	-1,351	-2,432	-1,902	-1,264	-420	-234	64	-
YoY %	44.45%	-27.87%	-50.47%	-200.95%	-79.49%	-465.62%	-	-
Horiz. %	-2,110.94%	-3,800.00%	-2,971.88%	-1,975.00%	-656.25%	-365.62%	100.00%	-
NP	2,363	6,187	5,603	-4,371	2,034	16,582	14,511	-26.09%
YoY %	-61.81%	10.42%	228.19%	-314.90%	-87.73%	14.27%	-	-
Horiz. %	16.28%	42.64%	38.61%	-30.12%	14.02%	114.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,724	5,343	4,693	-4,371	1,536	16,582	14,511	-29.87%
YoY %	-67.73%	13.85%	207.37%	-384.57%	-90.74%	14.27%	-	-
Horiz. %	11.88%	36.82%	32.34%	-30.12%	10.59%	114.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.38%	28.22%	25.34%	-	17.11%	1.39%	-0.44%	-
YoY %	28.92%	11.37%	0.00%	-	1,130.94%	415.91%	-	-
Horiz. %	-8,268.18%	-6,413.64%	-5,759.09%	-	-3,888.64%	-315.91%	100.00%	-
Total Cost	37,909	28,797	26,716	32,632	28,716	25,758	17,359	13.89%
YoY %	31.64%	7.79%	-18.13%	13.64%	11.48%	48.38%	-	-
Horiz. %	218.38%	165.89%	153.90%	187.98%	165.42%	148.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	63,055	45,227	51,014	40,434	44,119	33,407	29,349	13.58%
YoY %	39.42%	-11.34%	26.17%	-8.35%	32.07%	13.83%	-	-
Horiz. %	214.85%	154.10%	173.82%	137.77%	150.33%	113.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,180	3,267	2,938	-	817	3,241	1,190	-0.14%
YoY %	-63.88%	11.20%	0.00%	-	-74.79%	172.35%	-	-
Horiz. %	99.16%	274.54%	246.89%	-	68.66%	272.35%	100.00%	-
Div Payout %	68.49%	61.16%	62.62%	-	53.19%	19.55%	8.21%	-
YoY %	11.98%	-2.33%	0.00%	-	172.07%	138.12%	-	-
Horiz. %	834.23%	744.95%	762.73%	-	647.87%	238.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	63,055	45,227	51,014	40,434	44,119	33,407	29,349	13.58%
YoY %	39.42%	-11.34%	26.17%	-8.35%	32.07%	13.83%	-	-
Horiz. %	214.85%	154.10%	173.82%	137.77%	150.33%	113.83%	100.00%	-
NOSH	236,164	163,394	195,909	163,503	163,404	162,091	148,830	7.99%
YoY %	44.54%	-16.60%	19.82%	0.06%	0.81%	8.91%	-	-
Horiz. %	158.68%	109.79%	131.63%	109.86%	109.79%	108.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	5.87%	17.69%	17.34%	-15.47%	6.61%	39.16%	45.53%	-
YoY %	-66.82%	2.02%	212.09%	-334.04%	-83.12%	-13.99%	-	-
Horiz. %	12.89%	38.85%	38.08%	-33.98%	14.52%	86.01%	100.00%	-
ROE	2.73%	11.81%	9.20%	-10.81%	3.48%	49.64%	49.44%	-
YoY %	-76.88%	28.37%	185.11%	-410.63%	-92.99%	0.40%	-	-
Horiz. %	5.52%	23.89%	18.61%	-21.86%	7.04%	100.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	17.05	21.41	16.50	17.28	18.82	26.12	21.41	-3.72%
YoY %	-20.36%	29.76%	-4.51%	-8.18%	-27.95%	22.00%	-	-
Horiz. %	79.64%	100.00%	77.07%	80.71%	87.90%	122.00%	100.00%	-
EPS	0.73	3.27	2.86	-2.94	0.94	10.23	9.75	-35.06%
YoY %	-77.68%	14.34%	197.28%	-412.77%	-90.81%	4.92%	-	-
Horiz. %	7.49%	33.54%	29.33%	-30.15%	9.64%	104.92%	100.00%	-
DPS	0.50	2.00	1.50	0.00	0.50	2.00	0.80	-7.53%
YoY %	-75.00%	33.33%	0.00%	0.00%	-75.00%	150.00%	-	-
Horiz. %	62.50%	250.00%	187.50%	0.00%	62.50%	250.00%	100.00%	-
NAPS	0.267	0.2768	0.2604	0.2473	0.27	0.2061	0.1972	5.17%
YoY %	-3.54%	6.30%	5.30%	-8.41%	31.00%	4.51%	-	-
Horiz. %	135.40%	140.37%	132.05%	125.41%	136.92%	104.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 163,517
RPS	4.55	3.95	3.65	3.19	3.48	4.79	3.60	3.97%
YoY %	15.19%	8.22%	14.42%	-8.33%	-27.35%	33.06%	-	-
Horiz. %	126.39%	109.72%	101.39%	88.61%	96.67%	133.06%	100.00%	-
EPS	0.19	0.60	0.53	-0.49	0.17	1.87	1.64	-30.16%
YoY %	-68.33%	13.21%	208.16%	-388.24%	-90.91%	14.02%	-	-
Horiz. %	11.59%	36.59%	32.32%	-29.88%	10.37%	114.02%	100.00%	-
DPS	0.13	0.37	0.33	0.00	0.09	0.37	0.13	0.00%
YoY %	-64.86%	12.12%	0.00%	0.00%	-75.68%	184.62%	-	-
Horiz. %	100.00%	284.62%	253.85%	0.00%	69.23%	284.62%	100.00%	-
NAPS	0.0713	0.0511	0.0577	0.0457	0.0499	0.0378	0.0332	13.57%
YoY %	39.53%	-11.44%	26.26%	-8.42%	32.01%	13.86%	-	-
Horiz. %	214.76%	153.92%	173.80%	137.65%	150.30%	113.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.17	0.18	0.12	0.22	0.34	0.92	2.30	-
P/RPS	1.00	0.84	0.73	1.27	1.81	3.52	10.74	-32.66%
YoY %	19.05%	15.07%	-42.52%	-29.83%	-48.58%	-67.23%	-	-
Horiz. %	9.31%	7.82%	6.80%	11.82%	16.85%	32.77%	100.00%	-
P/EPS	23.29	5.50	5.01	-8.23	36.17	8.99	23.59	-0.21%
YoY %	323.45%	9.78%	160.87%	-122.75%	302.34%	-61.89%	-	-
Horiz. %	98.73%	23.31%	21.24%	-34.89%	153.33%	38.11%	100.00%	-
EY	4.29	18.17	19.96	-12.15	2.76	11.12	4.24	0.19%
YoY %	-76.39%	-8.97%	264.28%	-540.22%	-75.18%	162.26%	-	-
Horiz. %	101.18%	428.54%	470.75%	-286.56%	65.09%	262.26%	100.00%	-
DY	2.94	11.11	12.50	0.00	1.47	2.17	0.35	42.55%
YoY %	-73.54%	-11.12%	0.00%	0.00%	-32.26%	520.00%	-	-
Horiz. %	840.00%	3,174.29%	3,571.43%	0.00%	420.00%	620.00%	100.00%	-
P/NAPS	0.64	0.65	0.46	0.89	1.26	4.46	11.66	-38.33%
YoY %	-1.54%	41.30%	-48.31%	-29.37%	-71.75%	-61.75%	-	-
Horiz. %	5.49%	5.57%	3.95%	7.63%	10.81%	38.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	26/08/09	27/08/08	28/08/07	28/08/06	24/08/05	24/08/04	-
Price	0.19	0.19	0.09	0.22	0.25	0.60	1.96	-
P/RPS	1.11	0.89	0.55	1.27	1.33	2.30	9.15	-29.63%
YoY %	24.72%	61.82%	-56.69%	-4.51%	-42.17%	-74.86%	-	-
Horiz. %	12.13%	9.73%	6.01%	13.88%	14.54%	25.14%	100.00%	-
P/EPS	26.03	5.81	3.76	-8.23	26.60	5.87	20.10	4.40%
YoY %	348.02%	54.52%	145.69%	-130.94%	353.15%	-70.80%	-	-
Horiz. %	129.50%	28.91%	18.71%	-40.95%	132.34%	29.20%	100.00%	-
EY	3.84	17.21	26.62	-12.15	3.76	17.05	4.97	-4.20%
YoY %	-77.69%	-35.35%	319.09%	-423.14%	-77.95%	243.06%	-	-
Horiz. %	77.26%	346.28%	535.61%	-244.47%	75.65%	343.06%	100.00%	-
DY	2.63	10.53	16.67	0.00	2.00	3.33	0.41	36.29%
YoY %	-75.02%	-36.83%	0.00%	0.00%	-39.94%	712.20%	-	-
Horiz. %	641.46%	2,568.29%	4,065.85%	0.00%	487.80%	812.20%	100.00%	-
P/NAPS	0.71	0.69	0.35	0.89	0.93	2.91	9.94	-35.57%
YoY %	2.90%	97.14%	-60.67%	-4.30%	-68.04%	-70.72%	-	-
Horiz. %	7.14%	6.94%	3.52%	8.95%	9.36%	29.28%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos