[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	32,304	25,096	28,920	35,000	27,064	4.52%
YoY %	28.72%	-13.22%	-17.37%	29.32%	-	-
Horiz. %	119.36%	92.73%	106.86%	129.32%	100.00%	-
PBT	6,640	2,884	-1,676	12,496	12,432	-14.50%
YoY %	130.24%	272.08%	-113.41%	0.51%	-	-
Horiz. %	53.41%	23.20%	-13.48%	100.51%	100.00%	-
Tax	-2,428	-632	-344	408	-28	204.92%
YoY %	-284.18%	-83.72%	-184.31%	1,557.14%	-	-
Horiz. %	8,671.43%	2,257.14%	1,228.57%	-1,457.14%	100.00%	-
NP	4,212	2,252	-2,020	12,904	12,404	-23.64%
YoY %	87.03%	211.49%	-115.65%	4.03%	-	-
Horiz. %	33.96%	18.16%	-16.29%	104.03%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	3,180	2,056	-1,836	12,904	12,404	-28.82%
YoY %	54.67%	211.98%	-114.23%	4.03%	-	-
Horiz. %	25.64%	16.58%	-14.80%	104.03%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	36.57%	21.91%	-	-3.27%	0.23%	-
YoY %	66.91%	0.00%	-	-1,521.74%	-	-
Horiz. %	15,900.00%	9,526.09%	-	-1,421.74%	100.00%	-
Total Cost	28,092	22,844	30,940	22,096	14,660	17.64%
YoY %	22.97%	-26.17%	40.03%	50.72%	-	-
Horiz. %	191.62%	155.83%	211.05%	150.72%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	40,188	45,397	33,080	34,969	21,452	16.97%
YoY %	-11.47%	37.23%	-5.40%	63.01%	-	-
Horiz. %	187.34%	211.62%	154.20%	163.01%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	40,188	45,397	33,080	34,969	21,452	16.97%
YoY %	-11.47%	37.23%	-5.40%	63.01%	-	-
Horiz. %	187.34%	211.62%	154.20%	163.01%	100.00%	-
NOSH	162,244	165,806	163,928	161,300	90,938	15.56%
YoY %	-2.15%	1.15%	1.63%	77.37%	-	-
Horiz. %	178.41%	182.33%	180.26%	177.37%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	13.04%	8.97%	-6.98%	36.87%	45.83%	-
YoY %	45.37%	228.51%	-118.93%	-19.55%	-	-
Horiz. %	28.45%	19.57%	-15.23%	80.45%	100.00%	-
ROE	7.91%	4.53%	-5.55%	36.90%	57.82%	-
YoY %	74.61%	181.62%	-115.04%	-36.18%	-	-
Horiz. %	13.68%	7.83%	-9.60%	63.82%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	19.91	15.14	17.64	21.70	29.76	-9.55%
YoY %	31.51%	-14.17%	-18.71%	-27.08%	-	-
Horiz. %	66.90%	50.87%	59.27%	72.92%	100.00%	-
EPS	1.96	1.24	-1.12	8.00	13.64	-38.41%
YoY %	58.06%	210.71%	-114.00%	-41.35%	-	-
Horiz. %	14.37%	9.09%	-8.21%	58.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.2477	0.2738	0.2018	0.2168	0.2359	1.22%
YoY %	-9.53%	35.68%	-6.92%	-8.10%	-	-
Horiz. %	105.00%	116.07%	85.54%	91.90%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 161,300
RPS	3.60	2.80	3.23	3.91	3.02	4.48%
YoY %	28.57%	-13.31%	-17.39%	29.47%	-	-
Horiz. %	119.21%	92.72%	106.95%	129.47%	100.00%	-
EPS	0.35	0.23	-0.20	1.44	1.38	-29.01%
YoY %	52.17%	215.00%	-113.89%	4.35%	-	-
Horiz. %	25.36%	16.67%	-14.49%	104.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0448	0.0507	0.0369	0.039	0.0239	16.99%
YoY %	-11.64%	37.40%	-5.38%	63.18%	-	-
Horiz. %	187.45%	212.13%	154.39%	163.18%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.19	0.20	0.56	1.95	3.36	-
P/RPS	0.95	1.32	3.17	8.99	11.29	-46.11%
YoY %	-28.03%	-58.36%	-64.74%	-20.37%	-	-
Horiz. %	8.41%	11.69%	28.08%	79.63%	100.00%	-
P/EPS	9.69	16.13	-50.00	24.38	24.63	-20.78%
YoY %	-39.93%	132.26%	-305.09%	-1.02%	-	-
Horiz. %	39.34%	65.49%	-203.00%	98.98%	100.00%	-
EY	10.32	6.20	-2.00	4.10	4.06	26.24%
YoY %	66.45%	410.00%	-148.78%	0.99%	-	-
Horiz. %	254.19%	152.71%	-49.26%	100.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.77	0.73	2.78	8.99	14.24	-51.75%
YoY %	5.48%	-73.74%	-69.08%	-36.87%	-	-
Horiz. %	5.41%	5.13%	19.52%	63.13%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	27/11/06	25/11/05	25/11/04	13/11/03	-
Price	0.17	0.25	0.42	1.98	3.06	-
P/RPS	0.85	1.65	2.38	9.12	10.28	-46.35%
YoY %	-48.48%	-30.67%	-73.90%	-11.28%	-	-
Horiz. %	8.27%	16.05%	23.15%	88.72%	100.00%	-
P/EPS	8.67	20.16	-37.50	24.75	22.43	-21.13%
YoY %	-56.99%	153.76%	-251.52%	10.34%	-	-
Horiz. %	38.65%	89.88%	-167.19%	110.34%	100.00%	-
EY	11.53	4.96	-2.67	4.04	4.46	26.78%
YoY %	132.46%	285.77%	-166.09%	-9.42%	-	-
Horiz. %	258.52%	111.21%	-59.87%	90.58%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.69	0.91	2.08	9.13	12.97	-51.94%
YoY %	-24.18%	-56.25%	-77.22%	-29.61%	-	-
Horiz. %	5.32%	7.02%	16.04%	70.39%	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