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

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	39,396	50,276	56,308	51,001	40,272	34,984	32,319	3.35%
YoY %	-21.64%	-10.71%	10.41%	26.64%	15.12%	8.25%	-	-
Horiz. %	121.90%	155.56%	174.23%	157.81%	124.61%	108.25%	100.00%	-
PBT	-14,813	-6,250	7,378	7,134	3,714	8,619	7,505	-
YoY %	-137.01%	-184.71%	3.42%	92.08%	-56.91%	14.84%	-	-
Horiz. %	-197.38%	-83.28%	98.31%	95.06%	49.49%	114.84%	100.00%	-
Tax	-558	-1,206	-2,280	-1,623	-1,351	-2,432	-1,902	-18.47%
YoY %	53.73%	47.11%	-40.48%	-20.13%	44.45%	-27.87%	-	-
Horiz. %	29.34%	63.41%	119.87%	85.33%	71.03%	127.87%	100.00%	-
NP	-15,371	-7,456	5,098	5,511	2,363	6,187	5,603	-
YoY %	-106.16%	-246.25%	-7.49%	133.22%	-61.81%	10.42%	-	-
Horiz. %	-274.34%	-133.07%	90.99%	98.36%	42.17%	110.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,543	-8,063	3,865	4,712	1,724	5,343	4,681	-
YoY %	-92.77%	-308.62%	-17.98%	173.32%	-67.73%	14.14%	-	-
Horiz. %	-332.04%	-172.25%	82.57%	100.66%	36.83%	114.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	30.90%	22.75%	36.38%	28.22%	25.34%	-
YoY %	-	-	35.82%	-37.47%	28.92%	11.37%	-	-
Horiz. %	-	-	121.94%	89.78%	143.57%	111.37%	100.00%	-
Total Cost	54,767	57,732	51,210	45,490	37,909	28,797	26,716	12.70%
YoY %	-5.14%	12.74%	12.57%	20.00%	31.64%	7.79%	-	-
Horiz. %	205.00%	216.10%	191.68%	170.27%	141.90%	107.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,501	44,360	48,430	47,255	62,744	44,959	49,554	-8.80%
YoY %	-35.75%	-8.40%	2.49%	-24.69%	39.56%	-9.27%	-	-
Horiz. %	57.52%	89.52%	97.73%	95.36%	126.62%	90.73%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	808	2,433	792	3,267	2,723	-
YoY %	-	-	-66.79%	207.20%	-75.76%	19.98%	-	-
Horiz. %	-	-	29.67%	89.35%	29.09%	119.98%	100.00%	-
Div Payout %	-	-	20.92%	51.65%	45.96%	61.15%	58.19%	-
YoY %	-	-	-59.50%	12.38%	-24.84%	5.09%	-	-
Horiz. %	-	-	35.95%	88.76%	78.98%	105.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	28,501	44,360	48,430	47,255	62,744	44,959	49,554	-8.80%
YoY %	-35.75%	-8.40%	2.49%	-24.69%	39.56%	-9.27%	-	-
Horiz. %	57.52%	89.52%	97.73%	95.36%	126.62%	90.73%	100.00%	-
NOSH	177,030	177,158	159,782	162,444	235,000	162,427	190,373	-1.20%
YoY %	-0.07%	10.87%	-1.64%	-30.87%	44.68%	-14.68%	-	-
Horiz. %	92.99%	93.06%	83.93%	85.33%	123.44%	85.32%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	-39.02%	-14.83%	9.05%	10.81%	5.87%	17.69%	17.34%	-
YoY %	-163.12%	-263.87%	-16.28%	84.16%	-66.82%	2.02%	-	-
Horiz. %	-225.03%	-85.52%	52.19%	62.34%	33.85%	102.02%	100.00%	-
ROE	-54.53%	-18.18%	7.98%	9.97%	2.75%	11.88%	9.45%	-
YoY %	-199.94%	-327.82%	-19.96%	262.55%	-76.85%	25.71%	-	-
Horiz. %	-577.04%	-192.38%	84.44%	105.50%	29.10%	125.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	22.25	28.38	35.24	31.40	17.14	21.54	16.98	4.60%
YoY %	-21.60%	-19.47%	12.23%	83.20%	-20.43%	26.86%	-	-
Horiz. %	131.04%	167.14%	207.54%	184.92%	100.94%	126.86%	100.00%	-
EPS	-8.78	-4.55	2.42	2.90	0.73	3.29	2.46	-
YoY %	-92.97%	-288.02%	-16.55%	297.26%	-77.81%	33.74%	-	-
Horiz. %	-356.91%	-184.96%	98.37%	117.89%	29.67%	133.74%	100.00%	-
DPS	0.00	0.00	0.50	1.50	0.34	2.00	1.43	-
YoY %	0.00%	0.00%	-66.67%	341.18%	-83.00%	39.86%	-	-
Horiz. %	0.00%	0.00%	34.97%	104.90%	23.78%	139.86%	100.00%	-
NAPS	0.161	0.2504	0.3031	0.2909	0.267	0.2768	0.2603	-7.69%
YoY %	-35.70%	-17.39%	4.19%	8.95%	-3.54%	6.34%	-	-
Horiz. %	61.85%	96.20%	116.44%	111.76%	102.57%	106.34%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 162,444
RPS	4.40	5.61	6.28	5.69	4.49	3.90	3.61	3.35%
YoY %	-21.57%	-10.67%	10.37%	26.73%	15.13%	8.03%	-	-
Horiz. %	121.88%	155.40%	173.96%	157.62%	124.38%	108.03%	100.00%	-
EPS	-1.73	-0.90	0.43	0.53	0.19	0.60	0.52	-
YoY %	-92.22%	-309.30%	-18.87%	178.95%	-68.33%	15.38%	-	-
Horiz. %	-332.69%	-173.08%	82.69%	101.92%	36.54%	115.38%	100.00%	-
DPS	0.00	0.00	0.09	0.27	0.09	0.36	0.30	-
YoY %	0.00%	0.00%	-66.67%	200.00%	-75.00%	20.00%	-	-
Horiz. %	0.00%	0.00%	30.00%	90.00%	30.00%	120.00%	100.00%	-
NAPS	0.0318	0.0495	0.054	0.0527	0.07	0.0502	0.0553	-8.80%
YoY %	-35.76%	-8.33%	2.47%	-24.71%	39.44%	-9.22%	-	-
Horiz. %	57.50%	89.51%	97.65%	95.30%	126.58%	90.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	38.46%	-8.45%	31.48%	-45.45%	17.86%	18.31%	-	-
Horiz. %	126.76%	91.55%	100.00%	76.06%	139.44%	118.31%	100.00%	-
P/EPS	-2.28	-4.06	10.34	5.86	23.17	5.47	4.88	-
YoY %	43.84%	-139.26%	76.45%	-74.71%	323.58%	12.09%	-	-
Horiz. %	-46.72%	-83.20%	211.89%	120.08%	474.80%	112.09%	100.00%	-
EY	-43.90	-24.60	9.68	17.06	4.32	18.27	20.49	-
YoY %	-78.46%	-354.13%	-43.26%	294.91%	-76.35%	-10.83%	-	-
Horiz. %	-214.25%	-120.06%	47.24%	83.26%	21.08%	89.17%	100.00%	-
DY	0.00	0.00	2.00	8.82	1.98	11.11	11.92	-
YoY %	0.00%	0.00%	-77.32%	345.45%	-82.18%	-6.80%	-	-
Horiz. %	0.00%	0.00%	16.78%	73.99%	16.61%	93.20%	100.00%	-
P/NAPS	1.24	0.74	0.82	0.58	0.64	0.65	0.46	17.96%
YoY %	67.57%	-9.76%	41.38%	-9.38%	-1.54%	41.30%	-	-
Horiz. %	269.57%	160.87%	178.26%	126.09%	139.13%	141.30%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	53.97%	-14.86%	21.31%	-45.05%	26.14%	66.04%	-	-
Horiz. %	183.02%	118.87%	139.62%	115.09%	209.43%	166.04%	100.00%	-
P/EPS	-2.45	-3.95	10.75	6.55	25.90	5.78	3.66	-
YoY %	37.97%	-136.74%	64.12%	-74.71%	348.10%	57.92%	-	-
Horiz. %	-66.94%	-107.92%	293.72%	178.96%	707.65%	157.92%	100.00%	-
EY	-40.84	-25.28	9.30	15.27	3.86	17.31	27.32	-
YoY %	-61.55%	-371.83%	-39.10%	295.60%	-77.70%	-36.64%	-	-
Horiz. %	-149.49%	-92.53%	34.04%	55.89%	14.13%	63.36%	100.00%	-
DY	0.00	0.00	1.92	7.89	1.77	10.53	15.90	-
YoY %	0.00%	0.00%	-75.67%	345.76%	-83.19%	-33.77%	-	-
Horiz. %	0.00%	0.00%	12.08%	49.62%	11.13%	66.23%	100.00%	-
P/NAPS	1.34	0.72	0.86	0.65	0.71	0.69	0.35	25.06%
YoY %	86.11%	-16.28%	32.31%	-8.45%	2.90%	97.14%	-	-
Horiz. %	382.86%	205.71%	245.71%	185.71%	202.86%	197.14%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos