[XOXTECH] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -72.59%
YoY- -90.74%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 28,180 29,299 29,794 30,750 34,565 38,510 40,820 -21.90%
PBT 3,739 4,269 3,594 2,454 6,112 10,131 13,273 -57.06%
Tax -794 -793 -492 -420 -335 -489 -422 52.46%
NP 2,945 3,476 3,102 2,034 5,777 9,642 12,851 -62.58%
-
NP to SH 2,352 2,804 2,509 1,536 5,604 9,661 12,897 -67.87%
-
Tax Rate 21.24% 18.58% 13.69% 17.11% 5.48% 4.83% 3.18% -
Total Cost 25,235 25,823 26,692 28,716 28,788 28,868 27,969 -6.63%
-
Net Worth 45,732 44,662 45,397 44,005 42,881 43,329 33,080 24.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,625 1,625 1,625 3,253 1,627 1,627 -
Div Payout % - 57.97% 64.79% 105.83% 58.05% 16.85% 12.62% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 45,732 44,662 45,397 44,005 42,881 43,329 33,080 24.12%
NOSH 164,210 161,351 165,806 162,982 162,553 158,947 163,928 0.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.45% 11.86% 10.41% 6.61% 16.71% 25.04% 31.48% -
ROE 5.14% 6.28% 5.53% 3.49% 13.07% 22.30% 38.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.16 18.16 17.97 18.87 21.26 24.23 24.90 -21.99%
EPS 1.43 1.74 1.51 0.94 3.45 6.08 7.87 -67.95%
DPS 0.00 1.01 0.98 1.00 2.00 1.02 1.00 -
NAPS 0.2785 0.2768 0.2738 0.27 0.2638 0.2726 0.2018 23.98%
Adjusted Per Share Value based on latest NOSH - 162,982
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.14 3.27 3.32 3.43 3.86 4.30 4.55 -21.92%
EPS 0.26 0.31 0.28 0.17 0.63 1.08 1.44 -68.08%
DPS 0.00 0.18 0.18 0.18 0.36 0.18 0.18 -
NAPS 0.051 0.0498 0.0507 0.0491 0.0478 0.0483 0.0369 24.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.25 0.23 0.20 0.34 0.50 0.38 0.56 -
P/RPS 1.46 1.27 1.11 1.80 2.35 1.57 2.25 -25.06%
P/EPS 17.45 13.23 13.22 36.08 14.50 6.25 7.12 81.87%
EY 5.73 7.56 7.57 2.77 6.89 16.00 14.05 -45.03%
DY 0.00 4.38 4.90 2.93 4.00 2.69 1.79 -
P/NAPS 0.90 0.83 0.73 1.26 1.90 1.39 2.78 -52.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 27/11/06 28/08/06 30/05/06 23/02/06 25/11/05 -
Price 0.22 0.31 0.25 0.25 0.34 0.43 0.42 -
P/RPS 1.28 1.71 1.39 1.33 1.60 1.77 1.69 -16.92%
P/EPS 15.36 17.84 16.52 26.53 9.86 7.07 5.34 102.38%
EY 6.51 5.61 6.05 3.77 10.14 14.14 18.73 -50.59%
DY 0.00 3.25 3.92 3.99 5.89 2.38 2.38 -
P/NAPS 0.79 1.12 0.91 0.93 1.29 1.58 2.08 -47.58%

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