[XOXTECH] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 82.9%
YoY- -102.32%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 34,208 31,998 26,044 28,946 36,606 28,496 11,534 19.84%
PBT 8,290 6,342 3,180 -450 12,920 13,320 3,642 14.67%
Tax -2,182 -2,292 -648 98 608 -30 0 -
NP 6,108 4,050 2,532 -352 13,528 13,290 3,642 8.99%
-
NP to SH 5,318 3,164 2,222 -314 13,528 13,290 3,642 6.50%
-
Tax Rate 26.32% 36.14% 20.38% - -4.71% 0.23% 0.00% -
Total Cost 28,100 27,948 23,512 29,298 23,078 15,206 7,892 23.54%
-
Net Worth 45,496 41,197 45,224 42,798 28,621 23,497 5,800 40.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,262 - - - - 4,362 - -
Div Payout % 61.35% - - - - 32.82% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 45,496 41,197 45,224 42,798 28,621 23,497 5,800 40.91%
NOSH 163,128 163,092 163,382 156,999 161,431 145,404 67,444 15.84%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 17.86% 12.66% 9.72% -1.22% 36.96% 46.64% 31.58% -
ROE 11.69% 7.68% 4.91% -0.73% 47.26% 56.56% 62.79% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.97 19.62 15.94 18.44 22.68 19.60 17.10 3.45%
EPS 3.26 1.94 1.36 -0.20 8.38 9.14 5.40 -8.06%
DPS 2.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.2789 0.2526 0.2768 0.2726 0.1773 0.1616 0.086 21.64%
Adjusted Per Share Value based on latest NOSH - 158,947
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.87 3.62 2.94 3.27 4.14 3.22 1.30 19.91%
EPS 0.60 0.36 0.25 -0.04 1.53 1.50 0.41 6.54%
DPS 0.37 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.0514 0.0466 0.0511 0.0484 0.0323 0.0266 0.0066 40.74%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.12 0.17 0.23 0.38 1.82 2.50 0.00 -
P/RPS 0.57 0.87 1.44 2.06 8.03 12.76 0.00 -
P/EPS 3.68 8.76 16.91 -190.00 21.72 27.35 0.00 -
EY 27.17 11.41 5.91 -0.53 4.60 3.66 0.00 -
DY 16.67 0.00 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.43 0.67 0.83 1.39 10.27 15.47 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 27/02/08 26/02/07 23/02/06 24/02/05 18/02/04 23/01/03 -
Price 0.16 0.14 0.31 0.43 1.42 2.73 0.00 -
P/RPS 0.76 0.71 1.94 2.33 6.26 13.93 0.00 -
P/EPS 4.91 7.22 22.79 -215.00 16.95 29.87 0.00 -
EY 20.38 13.86 4.39 -0.47 5.90 3.35 0.00 -
DY 12.50 0.00 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.57 0.55 1.12 1.58 8.01 16.89 0.00 -

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
Post a Comment