[XOXTECH] QoQ Annualized Quarter 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- -7.99%
YoY- 47.75%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,986 40,868 34,984 33,913 34,208 32,816 32,319 11.33%
PBT 4,218 4,776 8,619 7,848 8,290 7,948 7,505 -31.82%
Tax -1,506 -1,628 -2,432 -2,228 -2,182 -2,196 -1,902 -14.37%
NP 2,712 3,148 6,187 5,620 6,108 5,752 5,603 -38.27%
-
NP to SH 1,996 2,344 5,343 4,893 5,318 4,984 5,603 -49.65%
-
Tax Rate 35.70% 34.09% 28.22% 28.39% 26.32% 27.63% 25.34% -
Total Cost 35,274 37,720 28,797 28,293 28,100 27,064 26,716 20.29%
-
Net Worth 45,698 45,528 45,227 44,871 45,496 44,249 50,995 -7.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,609 - 3,267 2,174 3,262 - - -
Div Payout % 80.65% - 61.16% 44.44% 61.35% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 45,698 45,528 45,227 44,871 45,496 44,249 50,995 -7.03%
NOSH 160,967 162,777 163,394 163,111 163,128 163,947 195,909 -12.24%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.14% 7.70% 17.69% 16.57% 17.86% 17.53% 17.34% -
ROE 4.37% 5.15% 11.81% 10.91% 11.69% 11.26% 10.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.60 25.11 21.41 20.79 20.97 20.02 16.50 26.86%
EPS 1.24 1.44 3.27 3.00 3.26 3.04 2.86 -42.62%
DPS 1.00 0.00 2.00 1.33 2.00 0.00 0.00 -
NAPS 0.2839 0.2797 0.2768 0.2751 0.2789 0.2699 0.2603 5.93%
Adjusted Per Share Value based on latest NOSH - 163,064
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.29 4.62 3.95 3.83 3.87 3.71 3.65 11.33%
EPS 0.23 0.26 0.60 0.55 0.60 0.56 0.63 -48.82%
DPS 0.18 0.00 0.37 0.25 0.37 0.00 0.00 -
NAPS 0.0516 0.0515 0.0511 0.0507 0.0514 0.05 0.0576 -7.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.20 0.18 0.14 0.12 0.12 0.12 -
P/RPS 0.93 0.80 0.84 0.67 0.57 0.60 0.73 17.46%
P/EPS 17.74 13.89 5.50 4.67 3.68 3.95 4.20 160.61%
EY 5.64 7.20 18.17 21.43 27.17 25.33 23.83 -61.63%
DY 4.55 0.00 11.11 9.52 16.67 0.00 0.00 -
P/NAPS 0.77 0.72 0.65 0.51 0.43 0.44 0.46 40.84%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.22 0.25 0.19 0.16 0.16 0.12 0.09 -
P/RPS 0.93 1.00 0.89 0.77 0.76 0.60 0.55 41.79%
P/EPS 17.74 17.36 5.81 5.33 4.91 3.95 3.15 215.54%
EY 5.64 5.76 17.21 18.75 20.38 25.33 31.78 -68.32%
DY 4.55 0.00 10.53 8.33 12.50 0.00 0.00 -
P/NAPS 0.77 0.89 0.69 0.58 0.57 0.44 0.35 68.91%

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