[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 82.9%
YoY- -102.32%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 25,096 30,750 30,073 28,946 28,920 42,340 40,440 -27.22%
PBT 2,884 2,454 1,204 -450 -1,676 16,816 15,476 -67.34%
Tax -632 -420 -164 98 -344 -234 -29 678.75%
NP 2,252 2,034 1,040 -352 -2,020 16,582 15,446 -72.26%
-
NP to SH 2,056 1,536 809 -314 -1,836 16,582 15,446 -73.89%
-
Tax Rate 21.91% 17.11% 13.62% - - 1.39% 0.19% -
Total Cost 22,844 28,716 29,033 29,298 30,940 25,758 24,993 -5.81%
-
Net Worth 45,397 44,119 43,277 42,798 33,080 33,407 31,891 26.51%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 817 2,187 - - 3,241 - -
Div Payout % - 53.19% 270.27% - - 19.55% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 45,397 44,119 43,277 42,798 33,080 33,407 31,891 26.51%
NOSH 165,806 163,404 164,053 156,999 163,928 162,091 161,801 1.64%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.97% 6.61% 3.46% -1.22% -6.98% 39.16% 38.20% -
ROE 4.53% 3.48% 1.87% -0.73% -5.55% 49.64% 48.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.14 18.82 18.33 18.44 17.64 26.12 24.99 -28.37%
EPS 1.24 0.94 0.49 -0.20 -1.12 10.23 9.55 -74.32%
DPS 0.00 0.50 1.33 0.00 0.00 2.00 0.00 -
NAPS 0.2738 0.27 0.2638 0.2726 0.2018 0.2061 0.1971 24.47%
Adjusted Per Share Value based on latest NOSH - 158,947
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.84 3.48 3.40 3.27 3.27 4.79 4.57 -27.15%
EPS 0.23 0.17 0.09 -0.04 -0.21 1.87 1.75 -74.11%
DPS 0.00 0.09 0.25 0.00 0.00 0.37 0.00 -
NAPS 0.0513 0.0499 0.0489 0.0484 0.0374 0.0378 0.036 26.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.34 0.50 0.38 0.56 0.92 1.14 -
P/RPS 1.32 1.81 2.73 2.06 3.17 3.52 4.56 -56.20%
P/EPS 16.13 36.17 101.35 -190.00 -50.00 8.99 11.94 22.18%
EY 6.20 2.76 0.99 -0.53 -2.00 11.12 8.37 -18.11%
DY 0.00 1.47 2.67 0.00 0.00 2.17 0.00 -
P/NAPS 0.73 1.26 1.90 1.39 2.78 4.46 5.78 -74.79%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 30/05/06 23/02/06 25/11/05 24/08/05 26/05/05 -
Price 0.25 0.25 0.34 0.43 0.42 0.60 0.97 -
P/RPS 1.65 1.33 1.85 2.33 2.38 2.30 3.88 -43.42%
P/EPS 20.16 26.60 68.92 -215.00 -37.50 5.87 10.16 57.83%
EY 4.96 3.76 1.45 -0.47 -2.67 17.05 9.84 -36.63%
DY 0.00 2.00 3.92 0.00 0.00 3.33 0.00 -
P/NAPS 0.91 0.93 1.29 1.58 2.08 2.91 4.92 -67.50%

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