[XOXTECH] YoY 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- 16.15%
YoY- 97.68%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 8,776 8,900 7,923 6,748 7,243 9,553 7,482 2.69%
PBT 915 2,158 1,511 869 194 3,336 3,552 -20.21%
Tax -346 -542 -539 -166 135 202 -8 87.24%
NP 569 1,616 972 703 329 3,538 3,544 -26.25%
-
NP to SH 412 1,413 787 597 302 3,538 3,544 -30.11%
-
Tax Rate 37.81% 25.12% 35.67% 19.10% -69.59% -6.06% 0.23% -
Total Cost 8,207 7,284 6,951 6,045 6,914 6,015 3,938 13.00%
-
Net Worth 44,987 45,823 41,415 44,662 43,329 28,643 23,568 11.36%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 792 1,643 - - - - 2,187 -15.56%
Div Payout % 192.31% 116.28% - - - - 61.73% -
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 44,987 45,823 41,415 44,662 43,329 28,643 23,568 11.36%
NOSH 158,461 164,302 163,958 161,351 158,947 161,552 145,843 1.39%
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 6.48% 18.16% 12.27% 10.42% 4.54% 37.04% 47.37% -
ROE 0.92% 3.08% 1.90% 1.34% 0.70% 12.35% 15.04% -
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 5.54 5.42 4.83 4.18 4.56 5.91 5.13 1.28%
EPS 0.26 0.86 0.48 0.37 0.19 2.19 2.43 -31.07%
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 0.98 0.99 0.88 0.75 0.81 1.07 0.83 2.80%
EPS 0.05 0.16 0.09 0.07 0.03 0.39 0.40 -29.26%
DPS 0.09 0.18 0.00 0.00 0.00 0.00 0.24 -15.06%
NAPS 0.0502 0.0511 0.0462 0.0498 0.0483 0.032 0.0263 11.36%
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 3.97 2.22 3.52 5.50 8.34 30.78 48.73 -34.13%
P/EPS 84.62 13.95 35.42 62.16 200.00 83.11 102.88 -3.20%
EY 1.18 7.17 2.82 1.61 0.50 1.20 0.97 3.31%
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 3.97 2.95 2.90 7.41 9.44 24.01 53.21 -35.09%
P/EPS 84.62 18.60 29.17 83.78 226.32 64.84 112.35 -4.61%
EY 1.18 5.38 3.43 1.19 0.44 1.54 0.89 4.80%
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