[XOXTECH] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 6.7%
YoY- 68.08%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 55,364 48,838 37,986 34,208 31,998 26,044 28,946 11.40%
PBT 8,432 5,586 4,218 8,290 6,342 3,180 -450 -
Tax -2,676 -1,232 -1,506 -2,182 -2,292 -648 98 -
NP 5,756 4,354 2,712 6,108 4,050 2,532 -352 -
-
NP to SH 4,706 3,800 1,996 5,318 3,164 2,222 -314 -
-
Tax Rate 31.74% 22.06% 35.70% 26.32% 36.14% 20.38% - -
Total Cost 49,608 44,484 35,274 28,100 27,948 23,512 29,298 9.16%
-
Net Worth 47,382 44,901 45,698 45,496 41,197 45,224 42,798 1.70%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,611 1,623 1,609 3,262 - - - -
Div Payout % 34.25% 42.74% 80.65% 61.35% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 47,382 44,901 45,698 45,496 41,197 45,224 42,798 1.70%
NOSH 161,164 162,393 160,967 163,128 163,092 163,382 156,999 0.43%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.40% 8.92% 7.14% 17.86% 12.66% 9.72% -1.22% -
ROE 9.93% 8.46% 4.37% 11.69% 7.68% 4.91% -0.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.35 30.07 23.60 20.97 19.62 15.94 18.44 10.91%
EPS 2.92 2.34 1.24 3.26 1.94 1.36 -0.20 -
DPS 1.00 1.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 0.294 0.2765 0.2839 0.2789 0.2526 0.2768 0.2726 1.26%
Adjusted Per Share Value based on latest NOSH - 164,302
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.18 5.45 4.24 3.82 3.57 2.91 3.23 11.41%
EPS 0.53 0.42 0.22 0.59 0.35 0.25 -0.04 -
DPS 0.18 0.18 0.18 0.36 0.00 0.00 0.00 -
NAPS 0.0529 0.0501 0.051 0.0508 0.046 0.0505 0.0478 1.70%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.28 0.22 0.22 0.12 0.17 0.23 0.38 -
P/RPS 0.82 0.73 0.93 0.57 0.87 1.44 2.06 -14.22%
P/EPS 9.59 9.40 17.74 3.68 8.76 16.91 -190.00 -
EY 10.43 10.64 5.64 27.17 11.41 5.91 -0.53 -
DY 3.57 4.55 4.55 16.67 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.77 0.43 0.67 0.83 1.39 -6.14%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 22/02/10 25/02/09 27/02/08 26/02/07 23/02/06 -
Price 0.28 0.17 0.22 0.16 0.14 0.31 0.43 -
P/RPS 0.82 0.57 0.93 0.76 0.71 1.94 2.33 -15.96%
P/EPS 9.59 7.26 17.74 4.91 7.22 22.79 -215.00 -
EY 10.43 13.76 5.64 20.38 13.86 4.39 -0.47 -
DY 3.57 5.88 4.55 12.50 0.00 0.00 0.00 -
P/NAPS 0.95 0.61 0.77 0.57 0.55 1.12 1.58 -8.12%

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