[XOXTECH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 70.31%
YoY- -62.47%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,545 40,272 28,731 18,993 10,217 34,984 25,435 -40.90%
PBT 1,183 3,714 3,385 2,109 1,194 8,619 5,886 -65.65%
Tax -298 -1,351 -1,108 -753 -407 -2,432 -1,671 -68.28%
NP 885 2,363 2,277 1,356 787 6,187 4,215 -64.64%
-
NP to SH 768 1,724 1,818 998 586 5,343 3,670 -64.71%
-
Tax Rate 25.19% 36.38% 32.73% 35.70% 34.09% 28.22% 28.39% -
Total Cost 10,660 37,909 26,454 17,637 9,430 28,797 21,220 -36.77%
-
Net Worth 43,988 63,055 45,287 45,698 45,528 45,227 44,871 -1.31%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,180 811 804 - 3,267 1,631 -
Div Payout % - 68.49% 44.64% 80.65% - 61.16% 44.44% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,988 63,055 45,287 45,698 45,528 45,227 44,871 -1.31%
NOSH 163,404 236,164 162,321 160,967 162,777 163,394 163,111 0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.67% 5.87% 7.93% 7.14% 7.70% 17.69% 16.57% -
ROE 1.75% 2.73% 4.01% 2.18% 1.29% 11.81% 8.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.07 17.05 17.70 11.80 6.28 21.41 15.59 -40.94%
EPS 0.47 0.73 1.12 0.62 0.36 3.27 2.25 -64.76%
DPS 0.00 0.50 0.50 0.50 0.00 2.00 1.00 -
NAPS 0.2692 0.267 0.279 0.2839 0.2797 0.2768 0.2751 -1.43%
Adjusted Per Share Value based on latest NOSH - 158,461
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.29 4.49 3.21 2.12 1.14 3.90 2.84 -40.88%
EPS 0.09 0.19 0.20 0.11 0.07 0.60 0.41 -63.57%
DPS 0.00 0.13 0.09 0.09 0.00 0.36 0.18 -
NAPS 0.0491 0.0704 0.0505 0.051 0.0508 0.0505 0.0501 -1.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.17 0.22 0.22 0.20 0.18 0.14 -
P/RPS 2.41 1.00 1.24 1.86 3.19 0.84 0.90 92.71%
P/EPS 36.17 23.29 19.64 35.48 55.56 5.50 6.22 223.02%
EY 2.76 4.29 5.09 2.82 1.80 18.17 16.07 -69.06%
DY 0.00 2.94 2.27 2.27 0.00 11.11 7.14 -
P/NAPS 0.63 0.64 0.79 0.77 0.72 0.65 0.51 15.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 25/05/10 22/02/10 25/11/09 26/08/09 27/05/09 -
Price 0.17 0.19 0.18 0.22 0.25 0.19 0.16 -
P/RPS 2.41 1.11 1.02 1.86 3.98 0.89 1.03 76.15%
P/EPS 36.17 26.03 16.07 35.48 69.44 5.81 7.11 195.49%
EY 2.76 3.84 6.22 2.82 1.44 17.21 14.06 -66.18%
DY 0.00 2.63 2.78 2.27 0.00 10.53 6.25 -
P/NAPS 0.63 0.71 0.65 0.77 0.89 0.69 0.58 5.66%

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