[XOXTECH] YoY Cumulative 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- 38.02%
YoY- 47.75%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 42,348 36,789 28,731 25,435 23,994 19,985 22,555 11.05%
PBT 6,091 4,830 3,385 5,886 4,644 2,188 903 37.41%
Tax -1,791 -1,009 -1,108 -1,671 -1,592 -497 -123 56.20%
NP 4,300 3,821 2,277 4,215 3,052 1,691 780 32.87%
-
NP to SH 3,340 3,251 1,818 3,670 2,484 1,423 607 32.83%
-
Tax Rate 29.40% 20.89% 32.73% 28.39% 34.28% 22.71% 13.62% -
Total Cost 38,048 32,968 26,454 21,220 20,942 18,294 21,775 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 806 1,617 811 1,631 817 - 1,640 -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 161,352 161,741 162,321 163,111 163,421 163,563 164,054 -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 6.93% 7.29% 4.01% 8.18% 6.01% 3.12% 1.40% -
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 26.25 22.75 17.70 15.59 14.68 12.22 13.75 11.36%
EPS 2.07 2.01 1.12 2.25 1.52 0.87 0.37 33.20%
DPS 0.50 1.00 0.50 1.00 0.50 0.00 1.00 -10.90%
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 4.79 4.16 3.25 2.87 2.71 2.26 2.55 11.06%
EPS 0.38 0.37 0.21 0.41 0.28 0.16 0.07 32.53%
DPS 0.09 0.18 0.09 0.18 0.09 0.00 0.19 -11.69%
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 0.99 0.79 1.24 0.90 0.89 2.05 3.64 -19.49%
P/EPS 12.56 8.96 19.64 6.22 8.55 28.74 135.14 -32.67%
EY 7.96 11.17 5.09 16.07 11.69 3.48 0.74 48.52%
DY 1.92 5.56 2.27 7.14 3.85 0.00 2.00 -0.67%
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 0.99 0.75 1.02 1.03 0.82 1.80 2.47 -14.12%
P/EPS 12.56 8.46 16.07 7.11 7.89 25.29 91.89 -28.20%
EY 7.96 11.82 6.22 14.06 12.67 3.95 1.09 39.24%
DY 1.92 5.88 2.78 6.25 4.17 0.00 2.94 -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