[XOXTECH] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -12.35%
YoY- -8.75%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 56,408 52,952 41,600 36,997 32,447 30,063 29,794 11.21%
PBT 6,348 8,005 3,703 7,826 7,832 -2,168 3,594 9.93%
Tax -2,038 -1,999 -1,242 -2,290 -1,844 -1,713 -492 26.70%
NP 4,310 6,006 2,461 5,536 5,988 -3,881 3,102 5.62%
-
NP to SH 3,132 5,092 1,906 4,683 5,132 -4,358 2,509 3.76%
-
Tax Rate 32.10% 24.97% 33.54% 29.26% 23.54% - 13.69% -
Total Cost 52,098 46,946 39,139 31,461 26,459 33,944 26,692 11.77%
-
Net Worth 48,507 47,650 43,988 45,528 44,249 40,188 45,397 1.10%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,242 792 3,267 2,723 - 1,625 -
Div Payout % - 63.68% 41.57% 69.77% 53.07% - 64.79% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 48,507 47,650 43,988 45,528 44,249 40,188 45,397 1.10%
NOSH 159,615 161,690 163,404 162,777 163,947 162,244 165,806 -0.63%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.64% 11.34% 5.92% 14.96% 18.45% -12.91% 10.41% -
ROE 6.46% 10.69% 4.33% 10.29% 11.60% -10.84% 5.53% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.34 32.75 25.46 22.73 19.79 18.53 17.97 11.92%
EPS 1.96 3.15 1.17 2.88 3.13 -2.69 1.51 4.43%
DPS 0.00 2.00 0.48 2.00 1.66 0.00 0.98 -
NAPS 0.3039 0.2947 0.2692 0.2797 0.2699 0.2477 0.2738 1.75%
Adjusted Per Share Value based on latest NOSH - 162,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.37 5.98 4.70 4.18 3.67 3.40 3.37 11.18%
EPS 0.35 0.58 0.22 0.53 0.58 -0.49 0.28 3.78%
DPS 0.00 0.37 0.09 0.37 0.31 0.00 0.18 -
NAPS 0.0548 0.0539 0.0497 0.0515 0.05 0.0454 0.0513 1.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.22 0.17 0.20 0.12 0.19 0.20 -
P/RPS 0.71 0.67 0.67 0.88 0.61 1.03 1.11 -7.17%
P/EPS 12.74 6.99 14.57 6.95 3.83 -7.07 13.22 -0.61%
EY 7.85 14.31 6.86 14.38 26.09 -14.14 7.57 0.60%
DY 0.00 9.09 2.85 10.00 13.84 0.00 4.90 -
P/NAPS 0.82 0.75 0.63 0.72 0.44 0.77 0.73 1.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 23/11/10 25/11/09 26/11/08 27/11/07 27/11/06 -
Price 0.22 0.25 0.17 0.25 0.12 0.17 0.25 -
P/RPS 0.62 0.76 0.67 1.10 0.61 0.92 1.39 -12.57%
P/EPS 11.21 7.94 14.57 8.69 3.83 -6.33 16.52 -6.25%
EY 8.92 12.60 6.86 11.51 26.09 -15.80 6.05 6.67%
DY 0.00 8.00 2.85 8.00 13.84 0.00 3.92 -
P/NAPS 0.72 0.85 0.63 0.89 0.44 0.69 0.91 -3.82%

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