[XOXTECH] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 47.27%
YoY- 174.51%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,496 14,213 12,370 12,873 11,545 11,541 9,738 24.28%
PBT 2,054 2,306 2,037 1,608 1,183 329 1,276 37.31%
Tax -674 -614 -393 -318 -298 -243 -355 53.26%
NP 1,380 1,692 1,644 1,290 885 86 921 30.90%
-
NP to SH 1,148 1,462 1,351 1,131 768 -94 820 25.12%
-
Tax Rate 32.81% 26.63% 19.29% 19.78% 25.19% 73.86% 27.82% -
Total Cost 12,116 12,521 10,726 11,583 10,660 11,455 8,817 23.57%
-
Net Worth 47,650 47,255 44,859 44,674 43,988 62,744 44,858 4.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 808 812 813 807 - - - -
Div Payout % 70.42% 55.56% 60.24% 71.43% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 47,650 47,255 44,859 44,674 43,988 62,744 44,858 4.10%
NOSH 161,690 162,444 162,771 161,571 163,404 235,000 160,784 0.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.23% 11.90% 13.29% 10.02% 7.67% 0.75% 9.46% -
ROE 2.41% 3.09% 3.01% 2.53% 1.75% -0.15% 1.83% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.35 8.75 7.60 7.97 7.07 4.91 6.06 23.80%
EPS 0.71 0.90 0.83 0.70 0.47 -0.04 0.51 24.65%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.2947 0.2909 0.2756 0.2765 0.2692 0.267 0.279 3.71%
Adjusted Per Share Value based on latest NOSH - 161,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.53 1.61 1.40 1.45 1.30 1.30 1.10 24.57%
EPS 0.13 0.17 0.15 0.13 0.09 -0.01 0.09 27.75%
DPS 0.09 0.09 0.09 0.09 0.00 0.00 0.00 -
NAPS 0.0539 0.0534 0.0507 0.0505 0.0497 0.0709 0.0507 4.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.22 0.17 0.18 0.22 0.17 0.17 0.22 -
P/RPS 2.64 1.94 2.37 2.76 2.41 3.46 3.63 -19.11%
P/EPS 30.99 18.89 21.69 31.43 36.17 -425.00 43.14 -19.77%
EY 3.23 5.29 4.61 3.18 2.76 -0.24 2.32 24.65%
DY 2.27 2.94 2.78 2.27 0.00 0.00 0.00 -
P/NAPS 0.75 0.58 0.65 0.80 0.63 0.64 0.79 -3.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 25/05/11 23/02/11 23/11/10 26/08/10 25/05/10 -
Price 0.25 0.19 0.17 0.17 0.17 0.19 0.18 -
P/RPS 3.00 2.17 2.24 2.13 2.41 3.87 2.97 0.67%
P/EPS 35.21 21.11 20.48 24.29 36.17 -475.00 35.29 -0.15%
EY 2.84 4.74 4.88 4.12 2.76 -0.21 2.83 0.23%
DY 2.00 2.63 2.94 2.94 0.00 0.00 0.00 -
P/NAPS 0.85 0.65 0.62 0.61 0.63 0.71 0.65 19.56%

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