[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -56.13%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,384 53,984 46,180 40,868 32,816 32,304 25,096 13.74%
PBT 4,096 8,216 4,732 4,776 7,948 6,640 2,884 6.01%
Tax -1,728 -2,696 -1,192 -1,628 -2,196 -2,428 -632 18.23%
NP 2,368 5,520 3,540 3,148 5,752 4,212 2,252 0.83%
-
NP to SH 1,660 4,592 3,072 2,344 4,984 3,180 2,056 -3.49%
-
Tax Rate 42.19% 32.81% 25.19% 34.09% 27.63% 36.57% 21.91% -
Total Cost 52,016 48,464 42,640 37,720 27,064 28,092 22,844 14.68%
-
Net Worth 48,507 47,650 43,988 45,528 44,249 40,188 45,397 1.10%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,233 - - - - - -
Div Payout % - 70.42% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 48,507 47,650 43,988 45,528 44,249 40,188 45,397 1.10%
NOSH 159,615 161,690 163,404 162,777 163,947 162,244 165,806 -0.63%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.35% 10.23% 7.67% 7.70% 17.53% 13.04% 8.97% -
ROE 3.42% 9.64% 6.98% 5.15% 11.26% 7.91% 4.53% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.07 33.39 28.26 25.11 20.02 19.91 15.14 14.46%
EPS 1.04 2.84 1.88 1.44 3.04 1.96 1.24 -2.88%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.2947 0.2692 0.2797 0.2699 0.2477 0.2738 1.75%
Adjusted Per Share Value based on latest NOSH - 162,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.07 6.02 5.15 4.56 3.66 3.60 2.80 13.75%
EPS 0.19 0.51 0.34 0.26 0.56 0.35 0.23 -3.13%
DPS 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0541 0.0532 0.0491 0.0508 0.0494 0.0448 0.0507 1.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.22 0.17 0.20 0.12 0.19 0.20 -
P/RPS 0.73 0.66 0.60 0.80 0.60 0.95 1.32 -9.39%
P/EPS 24.04 7.75 9.04 13.89 3.95 9.69 16.13 6.87%
EY 4.16 12.91 11.06 7.20 25.33 10.32 6.20 -6.42%
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.63 0.72 0.44 0.77 0.73 1.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 23/11/10 25/11/09 26/11/08 27/11/07 27/11/06 -
Price 0.22 0.25 0.17 0.25 0.12 0.17 0.25 -
P/RPS 0.65 0.75 0.60 1.00 0.60 0.85 1.65 -14.36%
P/EPS 21.15 8.80 9.04 17.36 3.95 8.67 20.16 0.80%
EY 4.73 11.36 11.06 5.76 25.33 11.53 4.96 -0.78%
DY 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.63 0.89 0.44 0.69 0.91 -3.82%

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