[XOXTECH] YoY TTM Result on 30-Sep-2004 [#1]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	30,063	29,794	40,820	33,854	20,582	9.92%
YoY %	0.90%	-27.01%	20.58%	64.48%	-	-
Horiz. %	146.06%	144.76%	198.33%	164.48%	100.00%	-
PBT	-2,168	3,594	13,273	14,463	8,175	-
YoY %	-160.32%	-72.92%	-8.23%	76.92%	-	-
Horiz. %	-26.52%	43.96%	162.36%	176.92%	100.00%	-
Tax	-1,713	-492	-422	173	-25	187.50%
YoY %	-248.17%	-16.59%	-343.93%	792.00%	-	-
Horiz. %	6,852.00%	1,968.00%	1,688.00%	-692.00%	100.00%	-
NP	-3,881	3,102	12,851	14,636	8,150	-
YoY %	-225.11%	-75.86%	-12.20%	79.58%	-	-
Horiz. %	-47.62%	38.06%	157.68%	179.58%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-4,358	2,509	12,897	14,636	8,150	-
YoY %	-273.69%	-80.55%	-11.88%	79.58%	-	-
Horiz. %	-53.47%	30.79%	158.25%	179.58%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	13.69%	3.18%	-1.20%	0.31%	-
YoY %	-	330.50%	365.00%	-487.10%	-	-
Horiz. %	-	4,416.13%	1,025.81%	-387.10%	100.00%	-
Total Cost	33,944	26,692	27,969	19,218	12,432	28.52%
YoY %	27.17%	-4.57%	45.54%	54.58%	-	-
Horiz. %	273.04%	214.70%	224.98%	154.58%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	40,188	45,397	33,080	34,969	21,452	16.97%
YoY %	-11.47%	37.23%	-5.40%	63.01%	-	-
Horiz. %	187.34%	211.62%	154.20%	163.01%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	1,625	1,627	4,623	903	-
YoY %	-	-0.12%	-64.81%	411.96%	-	-
Horiz. %	-	179.96%	180.18%	511.96%	100.00%	-
Div Payout %	-	64.79%	12.62%	31.59%	11.09%	-
YoY %	-	413.39%	-60.05%	184.85%	-	-
Horiz. %	-	584.22%	113.80%	284.85%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	40,188	45,397	33,080	34,969	21,452	16.97%
YoY %	-11.47%	37.23%	-5.40%	63.01%	-	-
Horiz. %	187.34%	211.62%	154.20%	163.01%	100.00%	-
NOSH	162,244	165,806	163,928	161,300	90,938	15.56%
YoY %	-2.15%	1.15%	1.63%	77.37%	-	-
Horiz. %	178.41%	182.33%	180.26%	177.37%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	-12.91%	10.41%	31.48%	43.23%	39.60%	-
YoY %	-224.02%	-66.93%	-27.18%	9.17%	-	-
Horiz. %	-32.60%	26.29%	79.49%	109.17%	100.00%	-
ROE	-10.84%	5.53%	38.99%	41.85%	37.99%	-
YoY %	-296.02%	-85.82%	-6.83%	10.16%	-	-
Horiz. %	-28.53%	14.56%	102.63%	110.16%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	18.53	17.97	24.90	20.99	22.63	-4.87%
YoY %	3.12%	-27.83%	18.63%	-7.25%	-	-
Horiz. %	81.88%	79.41%	110.03%	92.75%	100.00%	-
EPS	-2.69	1.51	7.87	9.07	8.96	-
YoY %	-278.15%	-80.81%	-13.23%	1.23%	-	-
Horiz. %	-30.02%	16.85%	87.83%	101.23%	100.00%	-
DPS	0.00	0.98	1.00	2.87	0.99	-
YoY %	0.00%	-2.00%	-65.16%	189.90%	-	-
Horiz. %	0.00%	98.99%	101.01%	289.90%	100.00%	-
NAPS	0.2477	0.2738	0.2018	0.2168	0.2359	1.22%
YoY %	-9.53%	35.68%	-6.92%	-8.10%	-	-
Horiz. %	105.00%	116.07%	85.54%	91.90%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 161,300
RPS	3.35	3.32	4.55	3.78	2.30	9.85%
YoY %	0.90%	-27.03%	20.37%	64.35%	-	-
Horiz. %	145.65%	144.35%	197.83%	164.35%	100.00%	-
EPS	-0.49	0.28	1.44	1.63	0.91	-
YoY %	-275.00%	-80.56%	-11.66%	79.12%	-	-
Horiz. %	-53.85%	30.77%	158.24%	179.12%	100.00%	-
DPS	0.00	0.18	0.18	0.52	0.10	-
YoY %	0.00%	0.00%	-65.38%	420.00%	-	-
Horiz. %	0.00%	180.00%	180.00%	520.00%	100.00%	-
NAPS	0.0448	0.0507	0.0369	0.039	0.0239	16.99%
YoY %	-11.64%	37.40%	-5.38%	63.18%	-	-
Horiz. %	187.45%	212.13%	154.39%	163.18%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.19	0.20	0.56	1.95	3.36	-
P/RPS	1.03	1.11	2.25	9.29	14.85	-48.65%
YoY %	-7.21%	-50.67%	-75.78%	-37.44%	-	-
Horiz. %	6.94%	7.47%	15.15%	62.56%	100.00%	-
P/EPS	-7.07	13.22	7.12	21.49	37.49	-
YoY %	-153.48%	85.67%	-66.87%	-42.68%	-	-
Horiz. %	-18.86%	35.26%	18.99%	57.32%	100.00%	-
EY	-14.14	7.57	14.05	4.65	2.67	-
YoY %	-286.79%	-46.12%	202.15%	74.16%	-	-
Horiz. %	-529.59%	283.52%	526.22%	174.16%	100.00%	-
DY	0.00	4.90	1.79	1.47	0.30	-
YoY %	0.00%	173.74%	21.77%	390.00%	-	-
Horiz. %	0.00%	1,633.33%	596.67%	490.00%	100.00%	-
P/NAPS	0.77	0.73	2.78	8.99	14.24	-51.75%
YoY %	5.48%	-73.74%	-69.08%	-36.87%	-	-
Horiz. %	5.41%	5.13%	19.52%	63.13%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	27/11/06	25/11/05	25/11/04	13/11/03	-
Price	0.17	0.25	0.42	1.98	3.06	-
P/RPS	0.92	1.39	1.69	9.43	13.52	-48.90%
YoY %	-33.81%	-17.75%	-82.08%	-30.25%	-	-
Horiz. %	6.80%	10.28%	12.50%	69.75%	100.00%	-
P/EPS	-6.33	16.52	5.34	21.82	34.14	-
YoY %	-138.32%	209.36%	-75.53%	-36.09%	-	-
Horiz. %	-18.54%	48.39%	15.64%	63.91%	100.00%	-
EY	-15.80	6.05	18.73	4.58	2.93	-
YoY %	-361.16%	-67.70%	308.95%	56.31%	-	-
Horiz. %	-539.25%	206.48%	639.25%	156.31%	100.00%	-
DY	0.00	3.92	2.38	1.45	0.32	-
YoY %	0.00%	64.71%	64.14%	353.12%	-	-
Horiz. %	0.00%	1,225.00%	743.75%	453.12%	100.00%	-
P/NAPS	0.69	0.91	2.08	9.13	12.97	-51.94%
YoY %	-24.18%	-56.25%	-77.22%	-29.61%	-	-
Horiz. %	5.32%	7.02%	16.04%	70.39%	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