[XOXTECH] YoY TTM Result on 31-Mar-2004 [#3]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	28,180	34,565	39,093	29,331	9,862	29.99%
YoY %	-18.47%	-11.58%	33.28%	197.41%	-	-
Horiz. %	285.74%	350.49%	396.40%	297.41%	100.00%	-
PBT	3,739	6,112	15,567	12,890	3,337	2.88%
YoY %	-38.83%	-60.74%	20.77%	286.28%	-	-
Horiz. %	112.05%	183.16%	466.50%	386.28%	100.00%	-
Tax	-794	-335	27	7	-10	198.28%
YoY %	-137.01%	-1,340.74%	285.71%	170.00%	-	-
Horiz. %	7,940.00%	3,350.00%	-270.00%	-70.00%	100.00%	-
NP	2,945	5,777	15,594	12,897	3,327	-3.00%
YoY %	-49.02%	-62.95%	20.91%	287.65%	-	-
Horiz. %	88.52%	173.64%	468.71%	387.65%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	2,352	5,604	15,594	12,897	3,327	-8.29%
YoY %	-58.03%	-64.06%	20.91%	287.65%	-	-
Horiz. %	70.69%	168.44%	468.71%	387.65%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	21.24%	5.48%	-0.17%	-0.05%	0.30%	-
YoY %	287.59%	3,323.53%	-240.00%	-116.67%	-	-
Horiz. %	7,080.00%	1,826.67%	-56.67%	-16.67%	100.00%	-
Total Cost	25,235	28,788	23,499	16,434	6,535	40.14%
YoY %	-12.34%	22.51%	42.99%	151.48%	-	-
Horiz. %	386.15%	440.52%	359.59%	251.48%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	45,732	42,881	31,993	27,717	0	-
YoY %	6.65%	34.03%	15.43%	0.00%	-	-
Horiz. %	165.00%	154.71%	115.43%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	3,253	1,262	4,264	-	-
YoY %	-	157.77%	-70.40%	0.00%	-	-
Horiz. %	-	76.29%	29.60%	100.00%	-	-
Div Payout %	-	58.05%	8.10%	33.07%	-	-
YoY %	-	616.67%	-75.51%	0.00%	-	-
Horiz. %	-	175.54%	24.49%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	45,732	42,881	31,993	27,717	0	-
YoY %	6.65%	34.03%	15.43%	0.00%	-	-
Horiz. %	165.00%	154.71%	115.43%	100.00%	-	-
NOSH	164,210	162,553	162,323	146,653	90,179	16.15%
YoY %	1.02%	0.14%	10.69%	62.62%	-	-
Horiz. %	182.09%	180.26%	180.00%	162.62%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	10.45%	16.71%	39.89%	43.97%	33.74%	-
YoY %	-37.46%	-58.11%	-9.28%	30.32%	-	-
Horiz. %	30.97%	49.53%	118.23%	130.32%	100.00%	-
ROE	5.14%	13.07%	48.74%	46.53%	0.00%	-
YoY %	-60.67%	-73.18%	4.75%	0.00%	-	-
Horiz. %	11.05%	28.09%	104.75%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	17.16	21.26	24.08	20.00	10.94	11.90%
YoY %	-19.29%	-11.71%	20.40%	82.82%	-	-
Horiz. %	156.86%	194.33%	220.11%	182.82%	100.00%	-
EPS	1.43	3.45	9.61	8.79	3.69	-21.08%
YoY %	-58.55%	-64.10%	9.33%	138.21%	-	-
Horiz. %	38.75%	93.50%	260.43%	238.21%	100.00%	-
DPS	0.00	2.00	0.78	2.91	0.00	-
YoY %	0.00%	156.41%	-73.20%	0.00%	-	-
Horiz. %	0.00%	68.73%	26.80%	100.00%	-	-
NAPS	0.2785	0.2638	0.1971	0.189	0.00	-
YoY %	5.57%	33.84%	4.29%	0.00%	-	-
Horiz. %	147.35%	139.58%	104.29%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 146,653
RPS	3.14	3.86	4.36	3.27	1.10	29.95%
YoY %	-18.65%	-11.47%	33.33%	197.27%	-	-
Horiz. %	285.45%	350.91%	396.36%	297.27%	100.00%	-
EPS	0.26	0.63	1.74	1.44	0.37	-8.43%
YoY %	-58.73%	-63.79%	20.83%	289.19%	-	-
Horiz. %	70.27%	170.27%	470.27%	389.19%	100.00%	-
DPS	0.00	0.36	0.14	0.48	0.00	-
YoY %	0.00%	157.14%	-70.83%	0.00%	-	-
Horiz. %	0.00%	75.00%	29.17%	100.00%	-	-
NAPS	0.051	0.0478	0.0357	0.0309	0.00	-
YoY %	6.69%	33.89%	15.53%	0.00%	-	-
Horiz. %	165.05%	154.69%	115.53%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.25	0.50	1.14	2.69	0.55	-
P/RPS	1.46	2.35	4.73	13.45	5.03	-26.58%
YoY %	-37.87%	-50.32%	-64.83%	167.40%	-	-
Horiz. %	29.03%	46.72%	94.04%	267.40%	100.00%	-
P/EPS	17.45	14.50	11.87	30.59	14.91	4.00%
YoY %	20.34%	22.16%	-61.20%	105.16%	-	-
Horiz. %	117.04%	97.25%	79.61%	205.16%	100.00%	-
EY	5.73	6.89	8.43	3.27	6.71	-3.86%
YoY %	-16.84%	-18.27%	157.80%	-51.27%	-	-
Horiz. %	85.39%	102.68%	125.63%	48.73%	100.00%	-
DY	0.00	4.00	0.68	1.08	0.00	-
YoY %	0.00%	488.24%	-37.04%	0.00%	-	-
Horiz. %	0.00%	370.37%	62.96%	100.00%	-	-
P/NAPS	0.90	1.90	5.78	14.23	0.00	-
YoY %	-52.63%	-67.13%	-59.38%	0.00%	-	-
Horiz. %	6.32%	13.35%	40.62%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/07	30/05/06	26/05/05	25/05/04	-	-
Price	0.22	0.34	0.97	2.45	0.00	-
P/RPS	1.28	1.60	4.03	12.25	0.00	-
YoY %	-20.00%	-60.30%	-67.10%	0.00%	-	-
Horiz. %	10.45%	13.06%	32.90%	100.00%	-	-
P/EPS	15.36	9.86	10.10	27.86	0.00	-
YoY %	55.78%	-2.38%	-63.75%	0.00%	-	-
Horiz. %	55.13%	35.39%	36.25%	100.00%	-	-
EY	6.51	10.14	9.90	3.59	0.00	-
YoY %	-35.80%	2.42%	175.77%	0.00%	-	-
Horiz. %	181.34%	282.45%	275.77%	100.00%	-	-
DY	0.00	5.89	0.80	1.19	0.00	-
YoY %	0.00%	636.25%	-32.77%	0.00%	-	-
Horiz. %	0.00%	494.96%	67.23%	100.00%	-	-
P/NAPS	0.79	1.29	4.92	12.96	0.00	-
YoY %	-38.76%	-73.78%	-62.04%	0.00%	-	-
Horiz. %	6.10%	9.95%	37.96%	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