[XOXTECH] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 16.15%
YoY- 97.68%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,076 8,276 6,963 6,748 6,274 8,195 8,082 -0.04%
PBT 1,660 -5,295 598 869 721 1,551 1,128 29.34%
Tax -607 -767 -173 -166 -158 -297 -172 131.61%
NP 1,053 -6,062 425 703 563 1,254 956 6.64%
-
NP to SH 795 -6,230 312 597 514 929 764 2.68%
-
Tax Rate 36.57% - 28.93% 19.10% 21.91% 19.15% 15.25% -
Total Cost 7,023 14,338 6,538 6,045 5,711 6,941 7,126 -0.96%
-
Net Worth 40,188 39,816 45,732 44,662 45,397 44,005 42,881 -4.22%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - 1,625 -
Div Payout % - - - - - - 212.77% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,188 39,816 45,732 44,662 45,397 44,005 42,881 -4.22%
NOSH 162,244 163,517 164,210 161,351 165,806 162,982 162,553 -0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.04% -73.25% 6.10% 10.42% 8.97% 15.30% 11.83% -
ROE 1.98% -15.65% 0.68% 1.34% 1.13% 2.11% 1.78% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.98 5.06 4.24 4.18 3.78 5.03 4.97 0.13%
EPS 0.49 -3.81 0.19 0.37 0.31 0.57 0.47 2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2477 0.2435 0.2785 0.2768 0.2738 0.27 0.2638 -4.10%
Adjusted Per Share Value based on latest NOSH - 161,351
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.91 0.94 0.79 0.76 0.71 0.93 0.91 0.00%
EPS 0.09 -0.70 0.04 0.07 0.06 0.10 0.09 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.0454 0.045 0.0517 0.0505 0.0513 0.0497 0.0485 -4.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.22 0.25 0.23 0.20 0.34 0.50 -
P/RPS 3.82 4.35 5.90 5.50 5.29 6.76 10.06 -47.53%
P/EPS 38.78 -5.77 131.58 62.16 64.52 59.65 106.38 -48.93%
EY 2.58 -17.32 0.76 1.61 1.55 1.68 0.94 95.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.77 0.90 0.90 0.83 0.73 1.26 1.90 -45.20%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 28/05/07 26/02/07 27/11/06 28/08/06 30/05/06 -
Price 0.17 0.22 0.22 0.31 0.25 0.25 0.34 -
P/RPS 3.42 4.35 5.19 7.41 6.61 4.97 6.84 -36.97%
P/EPS 34.69 -5.77 115.79 83.78 80.65 43.86 72.34 -38.70%
EY 2.88 -17.32 0.86 1.19 1.24 2.28 1.38 63.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.69 0.90 0.79 1.12 0.91 0.93 1.29 -34.08%

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