[XOXTECH] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 1.89%
YoY- 263.97%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 56,561 48,329 38,280 33,760 32,270 28,180 34,565 8.54%
PBT 8,397 5,157 6,118 8,747 -651 3,739 6,112 5.43%
Tax -2,405 -1,252 -1,869 -1,981 -2,359 -794 -335 38.85%
NP 5,992 3,905 4,249 6,766 -3,010 2,945 5,777 0.61%
-
NP to SH 4,802 3,156 3,491 5,867 -3,578 2,352 5,604 -2.53%
-
Tax Rate 28.64% 24.28% 30.55% 22.65% - 21.24% 5.48% -
Total Cost 50,569 44,424 34,031 26,994 35,280 25,235 28,788 9.83%
-
Net Worth 48,298 44,859 44,858 44,859 41,508 45,732 42,881 2.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,620 1,621 2,416 3,546 819 - 3,253 -10.96%
Div Payout % 33.75% 51.39% 69.22% 60.45% 0.00% - 58.05% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 48,298 44,859 44,858 44,859 41,508 45,732 42,881 2.00%
NOSH 161,803 162,771 160,784 163,064 163,999 164,210 162,553 -0.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.59% 8.08% 11.10% 20.04% -9.33% 10.45% 16.71% -
ROE 9.94% 7.04% 7.78% 13.08% -8.62% 5.14% 13.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 34.96 29.69 23.81 20.70 19.68 17.16 21.26 8.63%
EPS 2.97 1.94 2.17 3.60 -2.18 1.43 3.45 -2.46%
DPS 1.00 1.00 1.50 2.18 0.50 0.00 2.00 -10.90%
NAPS 0.2985 0.2756 0.279 0.2751 0.2531 0.2785 0.2638 2.07%
Adjusted Per Share Value based on latest NOSH - 163,064
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.31 5.39 4.27 3.77 3.60 3.14 3.86 8.52%
EPS 0.54 0.35 0.39 0.65 -0.40 0.26 0.63 -2.53%
DPS 0.18 0.18 0.27 0.40 0.09 0.00 0.36 -10.90%
NAPS 0.0539 0.0501 0.0501 0.0501 0.0463 0.051 0.0478 2.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.26 0.18 0.22 0.14 0.13 0.25 0.50 -
P/RPS 0.74 0.61 0.92 0.68 0.66 1.46 2.35 -17.50%
P/EPS 8.76 9.28 10.13 3.89 -5.96 17.45 14.50 -8.04%
EY 11.41 10.77 9.87 25.70 -16.78 5.73 6.89 8.76%
DY 3.85 5.54 6.82 15.54 3.85 0.00 4.00 -0.63%
P/NAPS 0.87 0.65 0.79 0.51 0.51 0.90 1.90 -12.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 25/05/10 27/05/09 27/05/08 28/05/07 30/05/06 -
Price 0.26 0.17 0.18 0.16 0.12 0.22 0.34 -
P/RPS 0.74 0.57 0.76 0.77 0.61 1.28 1.60 -12.04%
P/EPS 8.76 8.77 8.29 4.45 -5.50 15.36 9.86 -1.95%
EY 11.41 11.41 12.06 22.49 -18.18 6.51 10.14 1.98%
DY 3.85 5.86 8.33 13.59 4.17 0.00 5.89 -6.83%
P/NAPS 0.87 0.62 0.65 0.58 0.47 0.79 1.29 -6.34%

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