[XOXTECH] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 98.99%
YoY- 42.39%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 24,419 18,993 17,104 15,999 13,022 14,473 18,303 4.91%
PBT 2,793 2,109 4,145 3,171 1,590 -225 6,460 -13.03%
Tax -616 -753 -1,091 -1,146 -324 49 304 -
NP 2,177 1,356 3,054 2,025 1,266 -176 6,764 -17.20%
-
NP to SH 1,900 998 2,659 1,582 1,111 -157 6,764 -19.06%
-
Tax Rate 22.06% 35.70% 26.32% 36.14% 20.38% - -4.71% -
Total Cost 22,242 17,637 14,050 13,974 11,756 14,649 11,539 11.55%
-
Net Worth 44,901 45,698 45,496 41,197 45,224 42,798 28,621 7.79%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 811 804 1,631 - - - - -
Div Payout % 42.74% 80.65% 61.35% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 44,901 45,698 45,496 41,197 45,224 42,798 28,621 7.79%
NOSH 162,393 160,967 163,128 163,092 163,382 156,999 161,431 0.09%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.92% 7.14% 17.86% 12.66% 9.72% -1.22% 36.96% -
ROE 4.23% 2.18% 5.84% 3.84% 2.46% -0.37% 23.63% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.04 11.80 10.48 9.81 7.97 9.22 11.34 4.81%
EPS 1.17 0.62 1.63 0.97 0.68 -0.10 4.19 -19.14%
DPS 0.50 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.2839 0.2789 0.2526 0.2768 0.2726 0.1773 7.68%
Adjusted Per Share Value based on latest NOSH - 163,958
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.72 2.12 1.91 1.79 1.45 1.61 2.04 4.90%
EPS 0.21 0.11 0.30 0.18 0.12 -0.02 0.75 -19.10%
DPS 0.09 0.09 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.051 0.0508 0.046 0.0505 0.0478 0.0319 7.81%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.22 0.22 0.12 0.17 0.23 0.38 1.82 -
P/RPS 1.46 1.86 1.14 1.73 2.89 4.12 16.05 -32.92%
P/EPS 18.80 35.48 7.36 17.53 33.82 -380.00 43.44 -13.02%
EY 5.32 2.82 13.58 5.71 2.96 -0.26 2.30 14.99%
DY 2.27 2.27 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.43 0.67 0.83 1.39 10.27 -34.63%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 22/02/10 25/02/09 27/02/08 26/02/07 23/02/06 24/02/05 -
Price 0.17 0.22 0.16 0.14 0.31 0.43 1.42 -
P/RPS 1.13 1.86 1.53 1.43 3.89 4.66 12.52 -33.01%
P/EPS 14.53 35.48 9.82 14.43 45.59 -430.00 33.89 -13.15%
EY 6.88 2.82 10.19 6.93 2.19 -0.23 2.95 15.15%
DY 2.94 2.27 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 0.57 0.55 1.12 1.58 8.01 -34.88%

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