[XOXTECH] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -1.01%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 8,204 8,325 7,995 7,923 8,076 8,276 6,963 11.52%
PBT 1,987 2,861 1,473 1,511 1,660 -5,295 598 122.18%
Tax -549 -310 -446 -539 -607 -767 -173 115.49%
NP 1,438 2,551 1,027 972 1,053 -6,062 425 124.87%
-
NP to SH 1,246 2,551 902 787 795 -6,230 312 151.08%
-
Tax Rate 27.63% 10.84% 30.28% 35.67% 36.57% - 28.93% -
Total Cost 6,766 5,774 6,968 6,951 7,023 14,338 6,538 2.30%
-
Net Worth 44,249 49,554 41,508 41,415 40,188 39,816 45,732 -2.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 1,903 819 - - - - -
Div Payout % - 74.63% 90.91% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 44,249 49,554 41,508 41,415 40,188 39,816 45,732 -2.16%
NOSH 163,947 190,373 163,999 163,958 162,244 163,517 164,210 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.53% 30.64% 12.85% 12.27% 13.04% -73.25% 6.10% -
ROE 2.82% 5.15% 2.17% 1.90% 1.98% -15.65% 0.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.00 4.37 4.88 4.83 4.98 5.06 4.24 11.58%
EPS 0.76 1.34 0.55 0.48 0.49 -3.81 0.19 151.34%
DPS 0.00 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2603 0.2531 0.2526 0.2477 0.2435 0.2785 -2.06%
Adjusted Per Share Value based on latest NOSH - 163,958
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.93 0.94 0.90 0.90 0.91 0.94 0.79 11.45%
EPS 0.14 0.29 0.10 0.09 0.09 -0.70 0.04 129.99%
DPS 0.00 0.22 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.056 0.0469 0.0468 0.0454 0.045 0.0517 -2.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.12 0.13 0.17 0.19 0.22 0.25 -
P/RPS 2.40 2.74 2.67 3.52 3.82 4.35 5.90 -45.00%
P/EPS 15.79 8.96 23.64 35.42 38.78 -5.77 131.58 -75.57%
EY 6.33 11.17 4.23 2.82 2.58 -17.32 0.76 309.30%
DY 0.00 8.33 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.51 0.67 0.77 0.90 0.90 -37.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 27/02/08 27/11/07 28/08/07 28/05/07 -
Price 0.12 0.09 0.12 0.14 0.17 0.22 0.22 -
P/RPS 2.40 2.06 2.46 2.90 3.42 4.35 5.19 -40.11%
P/EPS 15.79 6.72 21.82 29.17 34.69 -5.77 115.79 -73.41%
EY 6.33 14.89 4.58 3.43 2.88 -17.32 0.86 277.01%
DY 0.00 11.11 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.47 0.55 0.69 0.90 0.79 -32.23%

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