[XOXTECH] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 4.97%
YoY- 6.54%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,596 13,960 14,666 14,186 13,496 14,213 12,370 6.48%
PBT 1,024 1,287 1,875 2,162 2,054 2,306 2,037 -36.69%
Tax -432 -489 -453 -664 -674 -614 -393 6.49%
NP 592 798 1,422 1,498 1,380 1,692 1,644 -49.29%
-
NP to SH 415 525 987 1,205 1,148 1,462 1,351 -54.37%
-
Tax Rate 42.19% 38.00% 24.16% 30.71% 32.81% 26.63% 19.29% -
Total Cost 13,004 13,162 13,244 12,688 12,116 12,521 10,726 13.65%
-
Net Worth 48,507 48,430 48,298 47,235 47,650 47,255 44,859 5.33%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 808 812 813 -
Div Payout % - - - - 70.42% 55.56% 60.24% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 48,507 48,430 48,298 47,235 47,650 47,255 44,859 5.33%
NOSH 159,615 159,782 161,803 160,666 161,690 162,444 162,771 -1.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.35% 5.72% 9.70% 10.56% 10.23% 11.90% 13.29% -
ROE 0.86% 1.08% 2.04% 2.55% 2.41% 3.09% 3.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.52 8.74 9.06 8.83 8.35 8.75 7.60 7.89%
EPS 0.26 0.33 0.61 0.75 0.71 0.90 0.83 -53.77%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.3039 0.3031 0.2985 0.294 0.2947 0.2909 0.2756 6.71%
Adjusted Per Share Value based on latest NOSH - 160,666
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.54 1.58 1.66 1.60 1.53 1.61 1.40 6.54%
EPS 0.05 0.06 0.11 0.14 0.13 0.17 0.15 -51.82%
DPS 0.00 0.00 0.00 0.00 0.09 0.09 0.09 -
NAPS 0.0548 0.0547 0.0546 0.0534 0.0539 0.0534 0.0507 5.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.25 0.25 0.26 0.28 0.22 0.17 0.18 -
P/RPS 2.93 2.86 2.87 3.17 2.64 1.94 2.37 15.14%
P/EPS 96.15 76.09 42.62 37.33 30.99 18.89 21.69 169.12%
EY 1.04 1.31 2.35 2.68 3.23 5.29 4.61 -62.84%
DY 0.00 0.00 0.00 0.00 2.27 2.94 2.78 -
P/NAPS 0.82 0.82 0.87 0.95 0.75 0.58 0.65 16.70%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 24/05/12 23/02/12 22/11/11 18/08/11 25/05/11 -
Price 0.22 0.26 0.26 0.28 0.25 0.19 0.17 -
P/RPS 2.58 2.98 2.87 3.17 3.00 2.17 2.24 9.85%
P/EPS 84.62 79.13 42.62 37.33 35.21 21.11 20.48 156.82%
EY 1.18 1.26 2.35 2.68 2.84 4.74 4.88 -61.08%
DY 0.00 0.00 0.00 0.00 2.00 2.63 2.94 -
P/NAPS 0.72 0.86 0.87 0.95 0.85 0.65 0.62 10.45%

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