[XOXTECH] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -66.54%
YoY- 211.98%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 10,217 8,204 8,076 6,274 7,230 8,750 6,766 7.10%
PBT 1,194 1,987 1,660 721 -419 3,124 3,108 -14.72%
Tax -407 -549 -607 -158 -86 102 -7 96.70%
NP 787 1,438 1,053 563 -505 3,226 3,101 -20.41%
-
NP to SH 586 1,246 795 514 -459 3,226 3,101 -24.22%
-
Tax Rate 34.09% 27.63% 36.57% 21.91% - -3.27% 0.23% -
Total Cost 9,430 6,766 7,023 5,711 7,735 5,524 3,665 17.04%
-
Net Worth 45,528 44,249 40,188 45,397 33,080 34,969 21,452 13.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 45,528 44,249 40,188 45,397 33,080 34,969 21,452 13.34%
NOSH 162,777 163,947 162,244 165,806 163,928 161,300 90,938 10.18%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.70% 17.53% 13.04% 8.97% -6.98% 36.87% 45.83% -
ROE 1.29% 2.82% 1.98% 1.13% -1.39% 9.23% 14.46% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.28 5.00 4.98 3.78 4.41 5.42 7.44 -2.78%
EPS 0.36 0.76 0.49 0.31 -0.28 2.00 3.41 -31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2797 0.2699 0.2477 0.2738 0.2018 0.2168 0.2359 2.87%
Adjusted Per Share Value based on latest NOSH - 165,806
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.15 0.93 0.91 0.71 0.82 0.99 0.76 7.14%
EPS 0.07 0.14 0.09 0.06 -0.05 0.36 0.35 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.05 0.0454 0.0513 0.0374 0.0395 0.0242 13.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.20 0.12 0.19 0.20 0.56 1.95 3.36 -
P/RPS 3.19 2.40 3.82 5.29 12.70 35.95 45.16 -35.67%
P/EPS 55.56 15.79 38.78 64.52 -200.00 97.50 98.53 -9.09%
EY 1.80 6.33 2.58 1.55 -0.50 1.03 1.01 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.44 0.77 0.73 2.78 8.99 14.24 -39.16%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 27/11/07 27/11/06 25/11/05 25/11/04 13/11/03 -
Price 0.25 0.12 0.17 0.25 0.42 1.98 3.06 -
P/RPS 3.98 2.40 3.42 6.61 9.52 36.50 41.13 -32.21%
P/EPS 69.44 15.79 34.69 80.65 -150.00 99.00 89.74 -4.18%
EY 1.44 6.33 2.88 1.24 -0.67 1.01 1.11 4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.44 0.69 0.91 2.08 9.13 12.97 -35.98%

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