[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -2.57%
YoY- 49.48%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 26,568 43,908 54,384 53,984 46,180 40,868 32,816 -3.45%
PBT -8,272 -5,540 4,096 8,216 4,732 4,776 7,948 -
Tax -616 -696 -1,728 -2,696 -1,192 -1,628 -2,196 -19.08%
NP -8,888 -6,236 2,368 5,520 3,540 3,148 5,752 -
-
NP to SH -9,248 -6,396 1,660 4,592 3,072 2,344 4,984 -
-
Tax Rate - - 42.19% 32.81% 25.19% 34.09% 27.63% -
Total Cost 35,456 50,144 52,016 48,464 42,640 37,720 27,064 4.60%
-
Net Worth 26,226 42,888 48,507 47,650 43,988 45,528 44,249 -8.34%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 3,233 - - - -
Div Payout % - - - 70.42% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 26,226 42,888 48,507 47,650 43,988 45,528 44,249 -8.34%
NOSH 176,488 177,666 159,615 161,690 163,404 162,777 163,947 1.23%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -33.45% -14.20% 4.35% 10.23% 7.67% 7.70% 17.53% -
ROE -35.26% -14.91% 3.42% 9.64% 6.98% 5.15% 11.26% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.05 24.71 34.07 33.39 28.26 25.11 20.02 -4.64%
EPS -5.24 -3.60 1.04 2.84 1.88 1.44 3.04 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.1486 0.2414 0.3039 0.2947 0.2692 0.2797 0.2699 -9.46%
Adjusted Per Share Value based on latest NOSH - 161,690
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.00 4.96 6.15 6.10 5.22 4.62 3.71 -3.47%
EPS -1.05 -0.72 0.19 0.52 0.35 0.26 0.56 -
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.0296 0.0485 0.0548 0.0539 0.0497 0.0515 0.05 -8.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.19 0.20 0.25 0.22 0.17 0.20 0.12 -
P/RPS 1.26 0.81 0.73 0.66 0.60 0.80 0.60 13.15%
P/EPS -3.63 -5.56 24.04 7.75 9.04 13.89 3.95 -
EY -27.58 -18.00 4.16 12.91 11.06 7.20 25.33 -
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 1.28 0.83 0.82 0.75 0.63 0.72 0.44 19.46%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 28/11/12 22/11/11 23/11/10 25/11/09 26/11/08 -
Price 0.22 0.185 0.22 0.25 0.17 0.25 0.12 -
P/RPS 1.46 0.75 0.65 0.75 0.60 1.00 0.60 15.96%
P/EPS -4.20 -5.14 21.15 8.80 9.04 17.36 3.95 -
EY -23.82 -19.46 4.73 11.36 11.06 5.76 25.33 -
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.77 0.72 0.85 0.63 0.89 0.44 22.39%

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