[XOXTECH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -77.76%
YoY- 56.73%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 34,984 25,435 17,104 8,204 32,319 23,994 15,999 68.54%
PBT 8,619 5,886 4,145 1,987 7,505 4,644 3,171 94.88%
Tax -2,432 -1,671 -1,091 -549 -1,902 -1,592 -1,146 65.21%
NP 6,187 4,215 3,054 1,438 5,603 3,052 2,025 110.70%
-
NP to SH 5,343 3,670 2,659 1,246 5,603 2,484 1,582 125.27%
-
Tax Rate 28.22% 28.39% 26.32% 27.63% 25.34% 34.28% 36.14% -
Total Cost 28,797 21,220 14,050 6,766 26,716 20,942 13,974 62.01%
-
Net Worth 45,227 44,871 45,496 44,249 50,995 41,361 41,197 6.42%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,267 1,631 1,631 - - 817 - -
Div Payout % 61.16% 44.44% 61.35% - - 32.89% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 45,227 44,871 45,496 44,249 50,995 41,361 41,197 6.42%
NOSH 163,394 163,111 163,128 163,947 195,909 163,421 163,092 0.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.69% 16.57% 17.86% 17.53% 17.34% 12.72% 12.66% -
ROE 11.81% 8.18% 5.84% 2.82% 10.99% 6.01% 3.84% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.41 15.59 10.48 5.00 16.50 14.68 9.81 68.33%
EPS 3.27 2.25 1.63 0.76 2.86 1.52 0.97 124.99%
DPS 2.00 1.00 1.00 0.00 0.00 0.50 0.00 -
NAPS 0.2768 0.2751 0.2789 0.2699 0.2603 0.2531 0.2526 6.29%
Adjusted Per Share Value based on latest NOSH - 163,947
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.90 2.84 1.91 0.92 3.61 2.68 1.79 68.14%
EPS 0.60 0.41 0.30 0.14 0.63 0.28 0.18 123.30%
DPS 0.36 0.18 0.18 0.00 0.00 0.09 0.00 -
NAPS 0.0505 0.0501 0.0508 0.0494 0.0569 0.0462 0.046 6.42%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.18 0.14 0.12 0.12 0.12 0.13 0.17 -
P/RPS 0.84 0.90 1.14 2.40 0.73 0.89 1.73 -38.25%
P/EPS 5.50 6.22 7.36 15.79 4.20 8.55 17.53 -53.85%
EY 18.17 16.07 13.58 6.33 23.83 11.69 5.71 116.49%
DY 11.11 7.14 8.33 0.00 0.00 3.85 0.00 -
P/NAPS 0.65 0.51 0.43 0.44 0.46 0.51 0.67 -2.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 -
Price 0.19 0.16 0.16 0.12 0.09 0.12 0.14 -
P/RPS 0.89 1.03 1.53 2.40 0.55 0.82 1.43 -27.12%
P/EPS 5.81 7.11 9.82 15.79 3.15 7.89 14.43 -45.50%
EY 17.21 14.06 10.19 6.33 31.78 12.67 6.93 83.48%
DY 10.53 6.25 6.25 0.00 0.00 4.17 0.00 -
P/NAPS 0.69 0.58 0.57 0.44 0.35 0.47 0.55 16.33%

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