[XOXTECH] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 116.15%
YoY- 807.64%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 18,993 17,104 15,999 13,022 14,473 18,303 14,248 4.90%
PBT 2,109 4,145 3,171 1,590 -225 6,460 6,660 -17.42%
Tax -753 -1,091 -1,146 -324 49 304 -15 91.95%
NP 1,356 3,054 2,025 1,266 -176 6,764 6,645 -23.25%
-
NP to SH 998 2,659 1,582 1,111 -157 6,764 6,645 -27.07%
-
Tax Rate 35.70% 26.32% 36.14% 20.38% - -4.71% 0.23% -
Total Cost 17,637 14,050 13,974 11,756 14,649 11,539 7,603 15.04%
-
Net Worth 45,698 45,496 41,197 45,224 42,798 28,621 23,497 11.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 804 1,631 - - - - 2,181 -15.30%
Div Payout % 80.65% 61.35% - - - - 32.82% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 45,698 45,496 41,197 45,224 42,798 28,621 23,497 11.71%
NOSH 160,967 163,128 163,092 163,382 156,999 161,431 145,404 1.70%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.14% 17.86% 12.66% 9.72% -1.22% 36.96% 46.64% -
ROE 2.18% 5.84% 3.84% 2.46% -0.37% 23.63% 28.28% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.80 10.48 9.81 7.97 9.22 11.34 9.80 3.14%
EPS 0.62 1.63 0.97 0.68 -0.10 4.19 4.57 -28.29%
DPS 0.50 1.00 0.00 0.00 0.00 0.00 1.50 -16.71%
NAPS 0.2839 0.2789 0.2526 0.2768 0.2726 0.1773 0.1616 9.83%
Adjusted Per Share Value based on latest NOSH - 161,351
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.12 1.91 1.79 1.45 1.61 2.04 1.59 4.90%
EPS 0.11 0.30 0.18 0.12 -0.02 0.75 0.74 -27.19%
DPS 0.09 0.18 0.00 0.00 0.00 0.00 0.24 -15.06%
NAPS 0.051 0.0508 0.046 0.0505 0.0478 0.0319 0.0262 11.72%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.22 0.12 0.17 0.23 0.38 1.82 2.50 -
P/RPS 1.86 1.14 1.73 2.89 4.12 16.05 25.51 -35.33%
P/EPS 35.48 7.36 17.53 33.82 -380.00 43.44 54.70 -6.95%
EY 2.82 13.58 5.71 2.96 -0.26 2.30 1.83 7.46%
DY 2.27 8.33 0.00 0.00 0.00 0.00 0.60 24.80%
P/NAPS 0.77 0.43 0.67 0.83 1.39 10.27 15.47 -39.32%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 25/02/09 27/02/08 26/02/07 23/02/06 24/02/05 18/02/04 -
Price 0.22 0.16 0.14 0.31 0.43 1.42 2.73 -
P/RPS 1.86 1.53 1.43 3.89 4.66 12.52 27.86 -36.28%
P/EPS 35.48 9.82 14.43 45.59 -430.00 33.89 59.74 -8.31%
EY 2.82 10.19 6.93 2.19 -0.23 2.95 1.67 9.11%
DY 2.27 6.25 0.00 0.00 0.00 0.00 0.55 26.62%
P/NAPS 0.77 0.57 0.55 1.12 1.58 8.01 16.89 -40.20%

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