[XOXTECH] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -7.99%
YoY- 47.75%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 56,464 49,052 38,308 33,913 31,992 26,646 30,073 11.05%
PBT 8,121 6,440 4,513 7,848 6,192 2,917 1,204 37.41%
Tax -2,388 -1,345 -1,477 -2,228 -2,122 -662 -164 56.20%
NP 5,733 5,094 3,036 5,620 4,069 2,254 1,040 32.87%
-
NP to SH 4,453 4,334 2,424 4,893 3,312 1,897 809 32.84%
-
Tax Rate 29.41% 20.89% 32.73% 28.39% 34.27% 22.69% 13.62% -
Total Cost 50,730 43,957 35,272 28,293 27,922 24,392 29,033 9.73%
-
Net Worth 48,163 44,575 45,287 44,871 41,361 45,552 43,277 1.79%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,075 2,156 1,082 2,174 1,089 - 2,187 -11.15%
Div Payout % 24.15% 49.75% 44.64% 44.44% 32.89% - 270.27% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 48,163 44,575 45,287 44,871 41,361 45,552 43,277 1.79%
NOSH 161,352 161,741 162,321 163,111 163,421 163,563 164,053 -0.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.15% 10.39% 7.93% 16.57% 12.72% 8.46% 3.46% -
ROE 9.25% 9.72% 5.35% 10.91% 8.01% 4.17% 1.87% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 34.99 30.33 23.60 20.79 19.58 16.29 18.33 11.36%
EPS 2.76 2.68 1.49 3.00 2.03 1.16 0.49 33.35%
DPS 0.67 1.33 0.67 1.33 0.67 0.00 1.33 -10.78%
NAPS 0.2985 0.2756 0.279 0.2751 0.2531 0.2785 0.2638 2.07%
Adjusted Per Share Value based on latest NOSH - 163,064
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.38 5.54 4.33 3.83 3.62 3.01 3.40 11.04%
EPS 0.50 0.49 0.27 0.55 0.37 0.21 0.09 33.04%
DPS 0.12 0.24 0.12 0.25 0.12 0.00 0.25 -11.50%
NAPS 0.0544 0.0504 0.0512 0.0507 0.0467 0.0515 0.0489 1.79%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.26 0.18 0.22 0.14 0.13 0.25 0.50 -
P/RPS 0.74 0.59 0.93 0.67 0.66 1.53 2.73 -19.53%
P/EPS 9.42 6.72 14.73 4.67 6.41 21.55 101.35 -32.67%
EY 10.62 14.89 6.79 21.43 15.59 4.64 0.99 48.45%
DY 2.56 7.41 3.03 9.52 5.13 0.00 2.67 -0.69%
P/NAPS 0.87 0.65 0.79 0.51 0.51 0.90 1.90 -12.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 25/05/10 27/05/09 27/05/08 28/05/07 30/05/06 -
Price 0.26 0.17 0.18 0.16 0.12 0.22 0.34 -
P/RPS 0.74 0.56 0.76 0.77 0.61 1.35 1.85 -14.15%
P/EPS 9.42 6.34 12.05 5.33 5.92 18.97 68.92 -28.20%
EY 10.62 15.76 8.30 18.75 16.89 5.27 1.45 39.31%
DY 2.56 7.84 3.70 8.33 5.56 0.00 3.92 -6.84%
P/NAPS 0.87 0.62 0.65 0.58 0.47 0.79 1.29 -6.34%

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