[XOXTECH] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -28.88%
YoY- -67.73%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 49,052 48,838 46,180 40,272 38,308 37,986 40,868 12.95%
PBT 6,440 5,586 4,732 3,714 4,513 4,218 4,776 22.07%
Tax -1,345 -1,232 -1,192 -1,351 -1,477 -1,506 -1,628 -11.96%
NP 5,094 4,354 3,540 2,363 3,036 2,712 3,148 37.87%
-
NP to SH 4,334 3,800 3,072 1,724 2,424 1,996 2,344 50.70%
-
Tax Rate 20.89% 22.06% 25.19% 36.38% 32.73% 35.70% 34.09% -
Total Cost 43,957 44,484 42,640 37,909 35,272 35,274 37,720 10.75%
-
Net Worth 44,575 44,901 43,988 63,055 45,287 45,698 45,528 -1.40%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,156 1,623 - 1,180 1,082 1,609 - -
Div Payout % 49.75% 42.74% - 68.49% 44.64% 80.65% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 44,575 44,901 43,988 63,055 45,287 45,698 45,528 -1.40%
NOSH 161,741 162,393 163,404 236,164 162,321 160,967 162,777 -0.42%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.39% 8.92% 7.67% 5.87% 7.93% 7.14% 7.70% -
ROE 9.72% 8.46% 6.98% 2.73% 5.35% 4.37% 5.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.33 30.07 28.26 17.05 23.60 23.60 25.11 13.43%
EPS 2.68 2.34 1.88 0.73 1.49 1.24 1.44 51.36%
DPS 1.33 1.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 0.2756 0.2765 0.2692 0.267 0.279 0.2839 0.2797 -0.98%
Adjusted Per Share Value based on latest NOSH - 235,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.54 5.52 5.22 4.55 4.33 4.29 4.62 12.88%
EPS 0.49 0.43 0.35 0.19 0.27 0.23 0.26 52.63%
DPS 0.24 0.18 0.00 0.13 0.12 0.18 0.00 -
NAPS 0.0504 0.0507 0.0497 0.0713 0.0512 0.0516 0.0515 -1.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.18 0.22 0.17 0.17 0.22 0.22 0.20 -
P/RPS 0.59 0.73 0.60 1.00 0.93 0.93 0.80 -18.38%
P/EPS 6.72 9.40 9.04 23.29 14.73 17.74 13.89 -38.39%
EY 14.89 10.64 11.06 4.29 6.79 5.64 7.20 62.39%
DY 7.41 4.55 0.00 2.94 3.03 4.55 0.00 -
P/NAPS 0.65 0.80 0.63 0.64 0.79 0.77 0.72 -6.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 23/11/10 26/08/10 25/05/10 22/02/10 25/11/09 -
Price 0.17 0.17 0.17 0.19 0.18 0.22 0.25 -
P/RPS 0.56 0.57 0.60 1.11 0.76 0.93 1.00 -32.08%
P/EPS 6.34 7.26 9.04 26.03 12.05 17.74 17.36 -48.93%
EY 15.76 13.76 11.06 3.84 8.30 5.64 5.76 95.74%
DY 7.84 5.88 0.00 2.63 3.70 4.55 0.00 -
P/NAPS 0.62 0.61 0.63 0.71 0.65 0.77 0.89 -21.43%

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