[XOXTECH] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -21.38%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 55,192 54,265 45,697 36,873 33,424 31,238 29,299 11.12%
PBT 4,340 8,559 4,396 6,583 8,479 -1,526 4,269 0.27%
Tax -1,806 -2,345 -1,214 -2,094 -1,847 -2,086 -793 14.68%
NP 2,534 6,214 3,182 4,489 6,632 -3,612 3,476 -5.12%
-
NP to SH 1,563 5,166 2,625 3,682 5,758 -4,168 2,804 -9.27%
-
Tax Rate 41.61% 27.40% 27.62% 31.81% 21.78% - 18.58% -
Total Cost 52,658 48,051 42,515 32,384 26,792 34,850 25,823 12.59%
-
Net Worth 51,064 47,235 44,674 44,987 45,823 41,415 44,662 2.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 2,434 807 2,416 4,366 - 1,625 -
Div Payout % - 47.13% 30.78% 65.63% 75.84% - 57.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 51,064 47,235 44,674 44,987 45,823 41,415 44,662 2.25%
NOSH 173,333 160,666 161,571 158,461 164,302 163,958 161,351 1.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.59% 11.45% 6.96% 12.17% 19.84% -11.56% 11.86% -
ROE 3.06% 10.94% 5.88% 8.18% 12.57% -10.06% 6.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.84 33.77 28.28 23.27 20.34 19.05 18.16 9.80%
EPS 0.90 3.22 1.62 2.32 3.50 -2.54 1.74 -10.39%
DPS 0.00 1.50 0.50 1.53 2.66 0.00 1.01 -
NAPS 0.2946 0.294 0.2765 0.2839 0.2789 0.2526 0.2768 1.04%
Adjusted Per Share Value based on latest NOSH - 158,461
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.16 6.06 5.10 4.11 3.73 3.49 3.27 11.12%
EPS 0.17 0.58 0.29 0.41 0.64 -0.47 0.31 -9.51%
DPS 0.00 0.27 0.09 0.27 0.49 0.00 0.18 -
NAPS 0.057 0.0527 0.0498 0.0502 0.0511 0.0462 0.0498 2.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.28 0.22 0.22 0.12 0.17 0.23 -
P/RPS 0.75 0.83 0.78 0.95 0.59 0.89 1.27 -8.39%
P/EPS 26.62 8.71 13.54 9.47 3.42 -6.69 13.23 12.34%
EY 3.76 11.48 7.38 10.56 29.20 -14.95 7.56 -10.97%
DY 0.00 5.36 2.27 6.93 22.15 0.00 4.38 -
P/NAPS 0.81 0.95 0.80 0.77 0.43 0.67 0.83 -0.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 23/02/11 22/02/10 25/02/09 27/02/08 26/02/07 -
Price 0.23 0.28 0.17 0.22 0.16 0.14 0.31 -
P/RPS 0.72 0.83 0.60 0.95 0.79 0.73 1.71 -13.41%
P/EPS 25.51 8.71 10.46 9.47 4.57 -5.51 17.84 6.13%
EY 3.92 11.48 9.56 10.56 21.90 -18.16 5.61 -5.79%
DY 0.00 5.36 2.94 6.93 16.61 0.00 3.25 -
P/NAPS 0.78 0.95 0.61 0.77 0.57 0.55 1.12 -5.84%

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