[XOXTECH] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 63.35%
YoY- -80.55%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 36,997 32,447 30,063 29,794 40,820 33,854 20,582 10.25%
PBT 7,826 7,832 -2,168 3,594 13,273 14,463 8,175 -0.72%
Tax -2,290 -1,844 -1,713 -492 -422 173 -25 112.17%
NP 5,536 5,988 -3,881 3,102 12,851 14,636 8,150 -6.23%
-
NP to SH 4,683 5,132 -4,358 2,509 12,897 14,636 8,150 -8.81%
-
Tax Rate 29.26% 23.54% - 13.69% 3.18% -1.20% 0.31% -
Total Cost 31,461 26,459 33,944 26,692 27,969 19,218 12,432 16.71%
-
Net Worth 45,528 44,249 40,188 45,397 33,080 34,969 21,452 13.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,267 2,723 - 1,625 1,627 4,623 903 23.87%
Div Payout % 69.77% 53.07% - 64.79% 12.62% 31.59% 11.09% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 45,528 44,249 40,188 45,397 33,080 34,969 21,452 13.34%
NOSH 162,777 163,947 162,244 165,806 163,928 161,300 90,938 10.18%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.96% 18.45% -12.91% 10.41% 31.48% 43.23% 39.60% -
ROE 10.29% 11.60% -10.84% 5.53% 38.99% 41.85% 37.99% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.73 19.79 18.53 17.97 24.90 20.99 22.63 0.07%
EPS 2.88 3.13 -2.69 1.51 7.87 9.07 8.96 -17.22%
DPS 2.00 1.66 0.00 0.98 1.00 2.87 0.99 12.42%
NAPS 0.2797 0.2699 0.2477 0.2738 0.2018 0.2168 0.2359 2.87%
Adjusted Per Share Value based on latest NOSH - 165,806
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.13 3.62 3.35 3.32 4.55 3.78 2.30 10.23%
EPS 0.52 0.57 -0.49 0.28 1.44 1.63 0.91 -8.89%
DPS 0.36 0.30 0.00 0.18 0.18 0.52 0.10 23.77%
NAPS 0.0508 0.0494 0.0448 0.0507 0.0369 0.039 0.0239 13.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.20 0.12 0.19 0.20 0.56 1.95 3.36 -
P/RPS 0.88 0.61 1.03 1.11 2.25 9.29 14.85 -37.53%
P/EPS 6.95 3.83 -7.07 13.22 7.12 21.49 37.49 -24.46%
EY 14.38 26.09 -14.14 7.57 14.05 4.65 2.67 32.36%
DY 10.00 13.84 0.00 4.90 1.79 1.47 0.30 79.30%
P/NAPS 0.72 0.44 0.77 0.73 2.78 8.99 14.24 -39.16%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 27/11/07 27/11/06 25/11/05 25/11/04 13/11/03 -
Price 0.25 0.12 0.17 0.25 0.42 1.98 3.06 -
P/RPS 1.10 0.61 0.92 1.39 1.69 9.43 13.52 -34.14%
P/EPS 8.69 3.83 -6.33 16.52 5.34 21.82 34.14 -20.37%
EY 11.51 26.09 -15.80 6.05 18.73 4.58 2.93 25.58%
DY 8.00 13.84 0.00 3.92 2.38 1.45 0.32 70.91%
P/NAPS 0.89 0.44 0.69 0.91 2.08 9.13 12.97 -35.98%

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