[XOXTECH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 486.62%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,022 6,274 30,750 22,555 14,473 7,230 42,340 -54.33%
PBT 1,590 721 2,454 903 -225 -419 16,816 -79.15%
Tax -324 -158 -420 -123 49 -86 -234 24.15%
NP 1,266 563 2,034 780 -176 -505 16,582 -81.91%
-
NP to SH 1,111 514 1,536 607 -157 -459 16,582 -83.42%
-
Tax Rate 20.38% 21.91% 17.11% 13.62% - - 1.39% -
Total Cost 11,756 5,711 28,716 21,775 14,649 7,735 25,758 -40.63%
-
Net Worth 45,224 45,397 44,119 43,277 42,798 33,080 33,407 22.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 817 1,640 - - 3,241 -
Div Payout % - - 53.19% 270.27% - - 19.55% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 45,224 45,397 44,119 43,277 42,798 33,080 33,407 22.30%
NOSH 163,382 165,806 163,404 164,054 156,999 163,928 162,091 0.52%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.72% 8.97% 6.61% 3.46% -1.22% -6.98% 39.16% -
ROE 2.46% 1.13% 3.48% 1.40% -0.37% -1.39% 49.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.97 3.78 18.82 13.75 9.22 4.41 26.12 -54.57%
EPS 0.68 0.31 0.94 0.37 -0.10 -0.28 10.23 -83.50%
DPS 0.00 0.00 0.50 1.00 0.00 0.00 2.00 -
NAPS 0.2768 0.2738 0.27 0.2638 0.2726 0.2018 0.2061 21.66%
Adjusted Per Share Value based on latest NOSH - 162,553
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.47 0.71 3.48 2.55 1.64 0.82 4.79 -54.40%
EPS 0.13 0.06 0.17 0.07 -0.02 -0.05 1.87 -83.01%
DPS 0.00 0.00 0.09 0.19 0.00 0.00 0.37 -
NAPS 0.0511 0.0513 0.0499 0.0489 0.0484 0.0374 0.0378 22.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.23 0.20 0.34 0.50 0.38 0.56 0.92 -
P/RPS 2.89 5.29 1.81 3.64 4.12 12.70 3.52 -12.28%
P/EPS 33.82 64.52 36.17 135.14 -380.00 -200.00 8.99 141.30%
EY 2.96 1.55 2.76 0.74 -0.26 -0.50 11.12 -58.52%
DY 0.00 0.00 1.47 2.00 0.00 0.00 2.17 -
P/NAPS 0.83 0.73 1.26 1.90 1.39 2.78 4.46 -67.30%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 30/05/06 23/02/06 25/11/05 24/08/05 -
Price 0.31 0.25 0.25 0.34 0.43 0.42 0.60 -
P/RPS 3.89 6.61 1.33 2.47 4.66 9.52 2.30 41.81%
P/EPS 45.59 80.65 26.60 91.89 -430.00 -150.00 5.87 290.72%
EY 2.19 1.24 3.76 1.09 -0.23 -0.67 17.05 -74.44%
DY 0.00 0.00 2.00 2.94 0.00 0.00 3.33 -
P/NAPS 1.12 0.91 0.93 1.29 1.58 2.08 2.91 -46.99%

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