[XOXTECH] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 8.73%
YoY- 173.38%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 56,464 55,364 53,984 51,002 49,052 48,838 46,180 14.32%
PBT 8,121 8,432 8,216 7,136 6,440 5,586 4,732 43.29%
Tax -2,388 -2,676 -2,696 -1,623 -1,345 -1,232 -1,192 58.85%
NP 5,733 5,756 5,520 5,513 5,094 4,354 3,540 37.86%
-
NP to SH 4,453 4,706 4,592 4,713 4,334 3,800 3,072 28.05%
-
Tax Rate 29.41% 31.74% 32.81% 22.74% 20.89% 22.06% 25.19% -
Total Cost 50,730 49,608 48,464 45,489 43,957 44,484 42,640 12.26%
-
Net Worth 48,163 47,382 47,650 47,113 44,575 44,901 43,988 6.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,075 1,611 3,233 2,429 2,156 1,623 - -
Div Payout % 24.15% 34.25% 70.42% 51.55% 49.75% 42.74% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 48,163 47,382 47,650 47,113 44,575 44,901 43,988 6.22%
NOSH 161,352 161,164 161,690 161,958 161,741 162,393 163,404 -0.83%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.15% 10.40% 10.23% 10.81% 10.39% 8.92% 7.67% -
ROE 9.25% 9.93% 9.64% 10.00% 9.72% 8.46% 6.98% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.99 34.35 33.39 31.49 30.33 30.07 28.26 15.28%
EPS 2.76 2.92 2.84 2.91 2.68 2.34 1.88 29.14%
DPS 0.67 1.00 2.00 1.50 1.33 1.00 0.00 -
NAPS 0.2985 0.294 0.2947 0.2909 0.2756 0.2765 0.2692 7.12%
Adjusted Per Share Value based on latest NOSH - 162,444
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.38 6.26 6.10 5.76 5.54 5.52 5.22 14.30%
EPS 0.50 0.53 0.52 0.53 0.49 0.43 0.35 26.81%
DPS 0.12 0.18 0.37 0.27 0.24 0.18 0.00 -
NAPS 0.0544 0.0535 0.0539 0.0532 0.0504 0.0507 0.0497 6.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.26 0.28 0.22 0.17 0.18 0.22 0.17 -
P/RPS 0.74 0.82 0.66 0.54 0.59 0.73 0.60 14.99%
P/EPS 9.42 9.59 7.75 5.84 6.72 9.40 9.04 2.78%
EY 10.62 10.43 12.91 17.12 14.89 10.64 11.06 -2.66%
DY 2.56 3.57 9.09 8.82 7.41 4.55 0.00 -
P/NAPS 0.87 0.95 0.75 0.58 0.65 0.80 0.63 23.98%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 22/11/11 18/08/11 25/05/11 23/02/11 23/11/10 -
Price 0.26 0.28 0.25 0.19 0.17 0.17 0.17 -
P/RPS 0.74 0.82 0.75 0.60 0.56 0.57 0.60 14.99%
P/EPS 9.42 9.59 8.80 6.53 6.34 7.26 9.04 2.78%
EY 10.62 10.43 11.36 15.32 15.76 13.76 11.06 -2.66%
DY 2.56 3.57 8.00 7.89 7.84 5.88 0.00 -
P/NAPS 0.87 0.95 0.85 0.65 0.62 0.61 0.63 23.98%

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