[XOXTECH] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 49.3%
YoY- 173.32%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 39,396 50,276 56,308 51,001 40,272 34,984 32,319 3.35%
PBT -14,813 -6,250 7,378 7,134 3,714 8,619 7,505 -
Tax -558 -1,206 -2,280 -1,623 -1,351 -2,432 -1,902 -18.47%
NP -15,371 -7,456 5,098 5,511 2,363 6,187 5,603 -
-
NP to SH -15,543 -8,063 3,865 4,712 1,724 5,343 4,681 -
-
Tax Rate - - 30.90% 22.75% 36.38% 28.22% 25.34% -
Total Cost 54,767 57,732 51,210 45,490 37,909 28,797 26,716 12.70%
-
Net Worth 28,501 44,360 48,430 47,255 62,744 44,959 49,554 -8.80%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 808 2,433 792 3,267 2,723 -
Div Payout % - - 20.92% 51.65% 45.96% 61.15% 58.19% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 28,501 44,360 48,430 47,255 62,744 44,959 49,554 -8.80%
NOSH 177,030 177,158 159,782 162,444 235,000 162,427 190,373 -1.20%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -39.02% -14.83% 9.05% 10.81% 5.87% 17.69% 17.34% -
ROE -54.53% -18.18% 7.98% 9.97% 2.75% 11.88% 9.45% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.25 28.38 35.24 31.40 17.14 21.54 16.98 4.60%
EPS -8.78 -4.55 2.42 2.90 0.73 3.29 2.46 -
DPS 0.00 0.00 0.50 1.50 0.34 2.00 1.43 -
NAPS 0.161 0.2504 0.3031 0.2909 0.267 0.2768 0.2603 -7.69%
Adjusted Per Share Value based on latest NOSH - 162,444
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.45 5.68 6.36 5.76 4.55 3.95 3.65 3.35%
EPS -1.76 -0.91 0.44 0.53 0.19 0.60 0.53 -
DPS 0.00 0.00 0.09 0.28 0.09 0.37 0.31 -
NAPS 0.0322 0.0501 0.0547 0.0534 0.0709 0.0508 0.056 -8.80%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.20 0.185 0.25 0.17 0.17 0.18 0.12 -
P/RPS 0.90 0.65 0.71 0.54 0.99 0.84 0.71 4.02%
P/EPS -2.28 -4.06 10.34 5.86 23.17 5.47 4.88 -
EY -43.90 -24.60 9.68 17.06 4.32 18.27 20.49 -
DY 0.00 0.00 2.00 8.82 1.98 11.11 11.92 -
P/NAPS 1.24 0.74 0.82 0.58 0.64 0.65 0.46 17.96%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 29/08/13 28/08/12 18/08/11 26/08/10 26/08/09 27/08/08 -
Price 0.215 0.18 0.26 0.19 0.19 0.19 0.09 -
P/RPS 0.97 0.63 0.74 0.61 1.11 0.88 0.53 10.59%
P/EPS -2.45 -3.95 10.75 6.55 25.90 5.78 3.66 -
EY -40.84 -25.28 9.30 15.27 3.86 17.31 27.32 -
DY 0.00 0.00 1.92 7.89 1.77 10.53 15.90 -
P/NAPS 1.34 0.72 0.86 0.65 0.71 0.69 0.35 25.06%

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