[XOXTECH] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 28.08%
YoY- 134.43%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 28,731 25,435 23,994 19,985 22,555 30,330 23,107 3.69%
PBT 3,385 5,886 4,644 2,188 903 11,607 10,487 -17.16%
Tax -1,108 -1,671 -1,592 -497 -123 -22 15 -
NP 2,277 4,215 3,052 1,691 780 11,585 10,502 -22.48%
-
NP to SH 1,818 3,670 2,484 1,423 607 11,585 10,502 -25.33%
-
Tax Rate 32.73% 28.39% 34.28% 22.71% 13.62% 0.19% -0.14% -
Total Cost 26,454 21,220 20,942 18,294 21,775 18,745 12,605 13.14%
-
Net Worth 45,287 44,871 41,361 45,552 43,277 31,891 27,567 8.62%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 811 1,631 817 - 1,640 - 1,166 -5.86%
Div Payout % 44.64% 44.44% 32.89% - 270.27% - 11.11% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 45,287 44,871 41,361 45,552 43,277 31,891 27,567 8.62%
NOSH 162,321 163,111 163,421 163,563 164,054 161,801 145,861 1.79%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.93% 16.57% 12.72% 8.46% 3.46% 38.20% 45.45% -
ROE 4.01% 8.18% 6.01% 3.12% 1.40% 36.33% 38.10% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.70 15.59 14.68 12.22 13.75 18.75 15.84 1.86%
EPS 1.12 2.25 1.52 0.87 0.37 7.16 7.20 -26.65%
DPS 0.50 1.00 0.50 0.00 1.00 0.00 0.80 -7.53%
NAPS 0.279 0.2751 0.2531 0.2785 0.2638 0.1971 0.189 6.70%
Adjusted Per Share Value based on latest NOSH - 164,210
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.21 2.84 2.68 2.23 2.52 3.38 2.58 3.70%
EPS 0.20 0.41 0.28 0.16 0.07 1.29 1.17 -25.49%
DPS 0.09 0.18 0.09 0.00 0.18 0.00 0.13 -5.94%
NAPS 0.0505 0.0501 0.0462 0.0508 0.0483 0.0356 0.0308 8.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.22 0.14 0.13 0.25 0.50 1.14 2.69 -
P/RPS 1.24 0.90 0.89 2.05 3.64 6.08 16.98 -35.33%
P/EPS 19.64 6.22 8.55 28.74 135.14 15.92 37.36 -10.15%
EY 5.09 16.07 11.69 3.48 0.74 6.28 2.68 11.27%
DY 2.27 7.14 3.85 0.00 2.00 0.00 0.30 40.09%
P/NAPS 0.79 0.51 0.51 0.90 1.90 5.78 14.23 -38.22%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 27/05/08 28/05/07 30/05/06 26/05/05 25/05/04 -
Price 0.18 0.16 0.12 0.22 0.34 0.97 2.45 -
P/RPS 1.02 1.03 0.82 1.80 2.47 5.17 15.47 -36.42%
P/EPS 16.07 7.11 7.89 25.29 91.89 13.55 34.03 -11.74%
EY 6.22 14.06 12.67 3.95 1.09 7.38 2.94 13.29%
DY 2.78 6.25 4.17 0.00 2.94 0.00 0.33 42.62%
P/NAPS 0.65 0.58 0.47 0.79 1.29 4.92 12.96 -39.25%

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