[XOXTECH] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -111.46%
YoY- -105.62%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 12,370 12,873 11,545 11,541 9,738 8,776 10,217 13.60%
PBT 2,037 1,608 1,183 329 1,276 915 1,194 42.82%
Tax -393 -318 -298 -243 -355 -346 -407 -2.30%
NP 1,644 1,290 885 86 921 569 787 63.48%
-
NP to SH 1,351 1,131 768 -94 820 412 586 74.60%
-
Tax Rate 19.29% 19.78% 25.19% 73.86% 27.82% 37.81% 34.09% -
Total Cost 10,726 11,583 10,660 11,455 8,817 8,207 9,430 8.97%
-
Net Worth 44,859 44,674 43,988 62,744 44,858 44,987 45,528 -0.98%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 813 807 - - - 792 - -
Div Payout % 60.24% 71.43% - - - 192.31% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 44,859 44,674 43,988 62,744 44,858 44,987 45,528 -0.98%
NOSH 162,771 161,571 163,404 235,000 160,784 158,461 162,777 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.29% 10.02% 7.67% 0.75% 9.46% 6.48% 7.70% -
ROE 3.01% 2.53% 1.75% -0.15% 1.83% 0.92% 1.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.60 7.97 7.07 4.91 6.06 5.54 6.28 13.57%
EPS 0.83 0.70 0.47 -0.04 0.51 0.26 0.36 74.61%
DPS 0.50 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.2756 0.2765 0.2692 0.267 0.279 0.2839 0.2797 -0.98%
Adjusted Per Share Value based on latest NOSH - 235,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.40 1.45 1.30 1.30 1.10 0.99 1.15 14.02%
EPS 0.15 0.13 0.09 -0.01 0.09 0.05 0.07 66.28%
DPS 0.09 0.09 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.0507 0.0505 0.0497 0.0709 0.0507 0.0508 0.0515 -1.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.18 0.22 0.17 0.17 0.22 0.22 0.20 -
P/RPS 2.37 2.76 2.41 3.46 3.63 3.97 3.19 -17.98%
P/EPS 21.69 31.43 36.17 -425.00 43.14 84.62 55.56 -46.61%
EY 4.61 3.18 2.76 -0.24 2.32 1.18 1.80 87.29%
DY 2.78 2.27 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.65 0.80 0.63 0.64 0.79 0.77 0.72 -6.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 23/11/10 26/08/10 25/05/10 22/02/10 25/11/09 -
Price 0.17 0.17 0.17 0.19 0.18 0.22 0.25 -
P/RPS 2.24 2.13 2.41 3.87 2.97 3.97 3.98 -31.85%
P/EPS 20.48 24.29 36.17 -475.00 35.29 84.62 69.44 -55.72%
EY 4.88 4.12 2.76 -0.21 2.83 1.18 1.44 125.78%
DY 2.94 2.94 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.62 0.61 0.63 0.71 0.65 0.77 0.89 -21.43%

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