[XOXTECH] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -72.59%
YoY- -90.74%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 34,984 32,319 28,261 30,750 42,340 31,870 16,086 13.81%
PBT 8,619 7,505 -3,107 2,454 16,816 14,447 5,740 7.00%
Tax -2,432 -1,902 -1,264 -420 -234 64 -18 126.35%
NP 6,187 5,603 -4,371 2,034 16,582 14,511 5,722 1.30%
-
NP to SH 5,343 4,681 -4,639 1,536 16,582 14,511 5,722 -1.13%
-
Tax Rate 28.22% 25.34% - 17.11% 1.39% -0.44% 0.31% -
Total Cost 28,797 26,716 32,632 28,716 25,758 17,359 10,364 18.55%
-
Net Worth 44,959 49,554 39,816 44,005 33,546 31,124 18,093 16.36%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,267 2,723 - 1,625 1,627 4,623 - -
Div Payout % 61.15% 58.19% - 105.83% 9.82% 31.86% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 44,959 49,554 39,816 44,005 33,546 31,124 18,093 16.36%
NOSH 162,427 190,373 163,517 162,982 162,768 157,834 90,377 10.25%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.69% 17.34% -15.47% 6.61% 39.16% 45.53% 35.57% -
ROE 11.88% 9.45% -11.65% 3.49% 49.43% 46.62% 31.62% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.54 16.98 17.28 18.87 26.01 20.19 17.80 3.22%
EPS 3.29 2.46 -2.84 0.94 10.19 9.19 6.33 -10.32%
DPS 2.00 1.43 0.00 1.00 1.00 2.93 0.00 -
NAPS 0.2768 0.2603 0.2435 0.27 0.2061 0.1972 0.2002 5.54%
Adjusted Per Share Value based on latest NOSH - 162,982
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.90 3.61 3.15 3.43 4.72 3.56 1.79 13.84%
EPS 0.60 0.52 -0.52 0.17 1.85 1.62 0.64 -1.06%
DPS 0.36 0.30 0.00 0.18 0.18 0.52 0.00 -
NAPS 0.0502 0.0553 0.0444 0.0491 0.0374 0.0347 0.0202 16.36%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.18 0.12 0.22 0.34 0.92 2.30 1.47 -
P/RPS 0.84 0.71 1.27 1.80 3.54 11.39 8.26 -31.65%
P/EPS 5.47 4.88 -7.75 36.08 9.03 25.02 23.22 -21.39%
EY 18.27 20.49 -12.90 2.77 11.07 4.00 4.31 27.18%
DY 11.11 11.92 0.00 2.93 1.09 1.27 0.00 -
P/NAPS 0.65 0.46 0.90 1.26 4.46 11.66 7.34 -33.21%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 28/08/06 24/08/05 24/08/04 - -
Price 0.19 0.09 0.22 0.25 0.60 1.96 0.00 -
P/RPS 0.88 0.53 1.27 1.33 2.31 9.71 0.00 -
P/EPS 5.78 3.66 -7.75 26.53 5.89 21.32 0.00 -
EY 17.31 27.32 -12.90 3.77 16.98 4.69 0.00 -
DY 10.53 15.90 0.00 3.99 1.67 1.49 0.00 -
P/NAPS 0.69 0.35 0.90 0.93 2.91 9.94 0.00 -

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
Post a Comment