[XOXTECH] YoY TTM Result on 30-Jun-2004 [#4]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	28,261	30,750	42,340	31,870	16,086	15.11%
YoY %	-8.09%	-27.37%	32.85%	98.12%	-	-
Horiz. %	175.69%	191.16%	263.21%	198.12%	100.00%	-
PBT	-3,107	2,454	16,816	14,447	5,740	-
YoY %	-226.61%	-85.41%	16.40%	151.69%	-	-
Horiz. %	-54.13%	42.75%	292.96%	251.69%	100.00%	-
Tax	-1,264	-420	-234	64	-18	189.26%
YoY %	-200.95%	-79.49%	-465.62%	455.56%	-	-
Horiz. %	7,022.22%	2,333.33%	1,300.00%	-355.56%	100.00%	-
NP	-4,371	2,034	16,582	14,511	5,722	-
YoY %	-314.90%	-87.73%	14.27%	153.60%	-	-
Horiz. %	-76.39%	35.55%	289.79%	253.60%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-4,639	1,536	16,582	14,511	5,722	-
YoY %	-402.02%	-90.74%	14.27%	153.60%	-	-
Horiz. %	-81.07%	26.84%	289.79%	253.60%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	17.11%	1.39%	-0.44%	0.31%	-
YoY %	-	1,130.94%	415.91%	-241.94%	-	-
Horiz. %	-	5,519.35%	448.39%	-141.94%	100.00%	-
Total Cost	32,632	28,716	25,758	17,359	10,364	33.18%
YoY %	13.64%	11.48%	48.38%	67.49%	-	-
Horiz. %	314.86%	277.07%	248.53%	167.49%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	39,816	44,005	33,546	31,124	18,093	21.78%
YoY %	-9.52%	31.18%	7.78%	72.02%	-	-
Horiz. %	220.06%	243.22%	185.41%	172.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	1,625	1,627	4,623	-	-
YoY %	-	-0.12%	-64.81%	0.00%	-	-
Horiz. %	-	35.15%	35.19%	100.00%	-	-
Div Payout %	-	105.83%	9.82%	31.86%	-	-
YoY %	-	977.70%	-69.18%	0.00%	-	-
Horiz. %	-	332.17%	30.82%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	39,816	44,005	33,546	31,124	18,093	21.78%
YoY %	-9.52%	31.18%	7.78%	72.02%	-	-
Horiz. %	220.06%	243.22%	185.41%	172.02%	100.00%	-
NOSH	163,517	162,982	162,768	157,834	90,377	15.96%
YoY %	0.33%	0.13%	3.13%	74.64%	-	-
Horiz. %	180.93%	180.34%	180.10%	174.64%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-15.47%	6.61%	39.16%	45.53%	35.57%	-
YoY %	-334.04%	-83.12%	-13.99%	28.00%	-	-
Horiz. %	-43.49%	18.58%	110.09%	128.00%	100.00%	-
ROE	-11.65%	3.49%	49.43%	46.62%	31.62%	-
YoY %	-433.81%	-92.94%	6.03%	47.44%	-	-
Horiz. %	-36.84%	11.04%	156.33%	147.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	17.28	18.87	26.01	20.19	17.80	-0.73%
YoY %	-8.43%	-27.45%	28.83%	13.43%	-	-
Horiz. %	97.08%	106.01%	146.12%	113.43%	100.00%	-
EPS	-2.84	0.94	10.19	9.19	6.33	-
YoY %	-402.13%	-90.78%	10.88%	45.18%	-	-
Horiz. %	-44.87%	14.85%	160.98%	145.18%	100.00%	-
DPS	0.00	1.00	1.00	2.93	0.00	-
YoY %	0.00%	0.00%	-65.87%	0.00%	-	-
Horiz. %	0.00%	34.13%	34.13%	100.00%	-	-
NAPS	0.2435	0.27	0.2061	0.1972	0.2002	5.01%
YoY %	-9.81%	31.00%	4.51%	-1.50%	-	-
Horiz. %	121.63%	134.87%	102.95%	98.50%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 157,834
RPS	3.15	3.43	4.72	3.56	1.79	15.16%
YoY %	-8.16%	-27.33%	32.58%	98.88%	-	-
Horiz. %	175.98%	191.62%	263.69%	198.88%	100.00%	-
EPS	-0.52	0.17	1.85	1.62	0.64	-
YoY %	-405.88%	-90.81%	14.20%	153.12%	-	-
Horiz. %	-81.25%	26.56%	289.06%	253.12%	100.00%	-
DPS	0.00	0.18	0.18	0.52	0.00	-
YoY %	0.00%	0.00%	-65.38%	0.00%	-	-
Horiz. %	0.00%	34.62%	34.62%	100.00%	-	-
NAPS	0.0444	0.0491	0.0374	0.0347	0.0202	21.74%
YoY %	-9.57%	31.28%	7.78%	71.78%	-	-
Horiz. %	219.80%	243.07%	185.15%	171.78%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.22	0.34	0.92	2.30	1.47	-
P/RPS	1.27	1.80	3.54	11.39	8.26	-37.36%
YoY %	-29.44%	-49.15%	-68.92%	37.89%	-	-
Horiz. %	15.38%	21.79%	42.86%	137.89%	100.00%	-
P/EPS	-7.75	36.08	9.03	25.02	23.22	-
YoY %	-121.48%	299.56%	-63.91%	7.75%	-	-
Horiz. %	-33.38%	155.38%	38.89%	107.75%	100.00%	-
EY	-12.90	2.77	11.07	4.00	4.31	-
YoY %	-565.70%	-74.98%	176.75%	-7.19%	-	-
Horiz. %	-299.30%	64.27%	256.84%	92.81%	100.00%	-
DY	0.00	2.93	1.09	1.27	0.00	-
YoY %	0.00%	168.81%	-14.17%	0.00%	-	-
Horiz. %	0.00%	230.71%	85.83%	100.00%	-	-
P/NAPS	0.90	1.26	4.46	11.66	7.34	-40.80%
YoY %	-28.57%	-71.75%	-61.75%	58.86%	-	-
Horiz. %	12.26%	17.17%	60.76%	158.86%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	28/08/06	24/08/05	24/08/04	-	-
Price	0.22	0.25	0.60	1.96	0.00	-
P/RPS	1.27	1.33	2.31	9.71	0.00	-
YoY %	-4.51%	-42.42%	-76.21%	0.00%	-	-
Horiz. %	13.08%	13.70%	23.79%	100.00%	-	-
P/EPS	-7.75	26.53	5.89	21.32	0.00	-
YoY %	-129.21%	350.42%	-72.37%	0.00%	-	-
Horiz. %	-36.35%	124.44%	27.63%	100.00%	-	-
EY	-12.90	3.77	16.98	4.69	0.00	-
YoY %	-442.18%	-77.80%	262.05%	0.00%	-	-
Horiz. %	-275.05%	80.38%	362.05%	100.00%	-	-
DY	0.00	3.99	1.67	1.49	0.00	-
YoY %	0.00%	138.92%	12.08%	0.00%	-	-
Horiz. %	0.00%	267.79%	112.08%	100.00%	-	-
P/NAPS	0.90	0.93	2.91	9.94	0.00	-
YoY %	-3.23%	-68.04%	-70.72%	0.00%	-	-
Horiz. %	9.05%	9.36%	29.28%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos