[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 2.48%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 54,384 56,308 56,464 55,364 53,984 51,002 49,052 7.10%
PBT 4,096 7,378 8,121 8,432 8,216 7,136 6,440 -25.98%
Tax -1,728 -2,280 -2,388 -2,676 -2,696 -1,623 -1,345 18.12%
NP 2,368 5,098 5,733 5,756 5,520 5,513 5,094 -39.90%
-
NP to SH 1,660 3,865 4,453 4,706 4,592 4,713 4,334 -47.16%
-
Tax Rate 42.19% 30.90% 29.41% 31.74% 32.81% 22.74% 20.89% -
Total Cost 52,016 51,210 50,730 49,608 48,464 45,489 43,957 11.84%
-
Net Worth 48,507 49,013 48,163 47,382 47,650 47,113 44,575 5.78%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 808 1,075 1,611 3,233 2,429 2,156 -
Div Payout % - 20.92% 24.15% 34.25% 70.42% 51.55% 49.75% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 48,507 49,013 48,163 47,382 47,650 47,113 44,575 5.78%
NOSH 159,615 161,706 161,352 161,164 161,690 161,958 161,741 -0.87%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.35% 9.05% 10.15% 10.40% 10.23% 10.81% 10.39% -
ROE 3.42% 7.89% 9.25% 9.93% 9.64% 10.00% 9.72% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 34.07 34.82 34.99 34.35 33.39 31.49 30.33 8.03%
EPS 1.04 2.39 2.76 2.92 2.84 2.91 2.68 -46.70%
DPS 0.00 0.50 0.67 1.00 2.00 1.50 1.33 -
NAPS 0.3039 0.3031 0.2985 0.294 0.2947 0.2909 0.2756 6.71%
Adjusted Per Share Value based on latest NOSH - 160,666
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.07 6.28 6.30 6.18 6.02 5.69 5.47 7.16%
EPS 0.19 0.43 0.50 0.53 0.51 0.53 0.48 -45.99%
DPS 0.00 0.09 0.12 0.18 0.36 0.27 0.24 -
NAPS 0.0541 0.0547 0.0537 0.0529 0.0532 0.0526 0.0497 5.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.25 0.25 0.26 0.28 0.22 0.17 0.18 -
P/RPS 0.73 0.72 0.74 0.82 0.66 0.54 0.59 15.20%
P/EPS 24.04 10.46 9.42 9.59 7.75 5.84 6.72 133.36%
EY 4.16 9.56 10.62 10.43 12.91 17.12 14.89 -57.16%
DY 0.00 2.00 2.56 3.57 9.09 8.82 7.41 -
P/NAPS 0.82 0.82 0.87 0.95 0.75 0.58 0.65 16.70%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 24/05/12 23/02/12 22/11/11 18/08/11 25/05/11 -
Price 0.22 0.26 0.26 0.28 0.25 0.19 0.17 -
P/RPS 0.65 0.75 0.74 0.82 0.75 0.60 0.56 10.41%
P/EPS 21.15 10.88 9.42 9.59 8.80 6.53 6.34 122.77%
EY 4.73 9.19 10.62 10.43 11.36 15.32 15.76 -55.07%
DY 0.00 1.92 2.56 3.57 8.00 7.89 7.84 -
P/NAPS 0.72 0.86 0.87 0.95 0.85 0.65 0.62 10.45%

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