[XOXTECH] QoQ TTM Result on 30-Sep-2006 [#1]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	28,261	28,180	29,299	29,794	30,750	34,565	38,510	-18.68%
YoY %	0.29%	-3.82%	-1.66%	-3.11%	-11.04%	-10.24%	-	-
Horiz. %	73.39%	73.18%	76.08%	77.37%	79.85%	89.76%	100.00%	-
PBT	-3,107	3,739	4,269	3,594	2,454	6,112	10,131	-
YoY %	-183.10%	-12.42%	18.78%	46.45%	-59.85%	-39.67%	-	-
Horiz. %	-30.67%	36.91%	42.14%	35.48%	24.22%	60.33%	100.00%	-
Tax	-1,264	-794	-793	-492	-420	-335	-489	88.67%
YoY %	-59.19%	-0.13%	-61.18%	-17.14%	-25.37%	31.49%	-	-
Horiz. %	258.49%	162.37%	162.17%	100.61%	85.89%	68.51%	100.00%	-
NP	-4,371	2,945	3,476	3,102	2,034	5,777	9,642	-
YoY %	-248.42%	-15.28%	12.06%	52.51%	-64.79%	-40.09%	-	-
Horiz. %	-45.33%	30.54%	36.05%	32.17%	21.10%	59.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,639	2,352	2,804	2,509	1,536	5,604	9,661	-
YoY %	-297.24%	-16.12%	11.76%	63.35%	-72.59%	-41.99%	-	-
Horiz. %	-48.02%	24.35%	29.02%	25.97%	15.90%	58.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	21.24%	18.58%	13.69%	17.11%	5.48%	4.83%	-
YoY %	-	14.32%	35.72%	-19.99%	212.23%	13.46%	-	-
Horiz. %	-	439.75%	384.68%	283.44%	354.24%	113.46%	100.00%	-
Total Cost	32,632	25,235	25,823	26,692	28,716	28,788	28,868	8.53%
YoY %	29.31%	-2.28%	-3.26%	-7.05%	-0.25%	-0.28%	-	-
Horiz. %	113.04%	87.42%	89.45%	92.46%	99.47%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,816	45,732	44,662	45,397	44,005	42,881	43,329	-5.49%
YoY %	-12.94%	2.40%	-1.62%	3.16%	2.62%	-1.03%	-	-
Horiz. %	91.89%	105.55%	103.08%	104.77%	101.56%	98.97%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	-	-	1,625	1,625	1,625	3,253	1,627	-
YoY %	-	-	0.00%	0.00%	-50.05%	99.94%	-	-
Horiz. %	-	-	99.88%	99.88%	99.88%	199.94%	100.00%	-
Div Payout %	-	-	57.97%	64.79%	105.83%	58.05%	16.85%	-
YoY %	-	-	-10.53%	-38.78%	82.31%	244.51%	-	-
Horiz. %	-	-	344.04%	384.51%	628.07%	344.51%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	39,816	45,732	44,662	45,397	44,005	42,881	43,329	-5.49%
YoY %	-12.94%	2.40%	-1.62%	3.16%	2.62%	-1.03%	-	-
Horiz. %	91.89%	105.55%	103.08%	104.77%	101.56%	98.97%	100.00%	-
NOSH	163,517	164,210	161,351	165,806	162,982	162,553	158,947	1.91%
YoY %	-0.42%	1.77%	-2.69%	1.73%	0.26%	2.27%	-	-
Horiz. %	102.88%	103.31%	101.51%	104.32%	102.54%	102.27%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	-15.47%	10.45%	11.86%	10.41%	6.61%	16.71%	25.04%	-
YoY %	-248.04%	-11.89%	13.93%	57.49%	-60.44%	-33.27%	-	-
Horiz. %	-61.78%	41.73%	47.36%	41.57%	26.40%	66.73%	100.00%	-
ROE	-11.65%	5.14%	6.28%	5.53%	3.49%	13.07%	22.30%	-
YoY %	-326.65%	-18.15%	13.56%	58.45%	-73.30%	-41.39%	-	-
Horiz. %	-52.24%	23.05%	28.16%	24.80%	15.65%	58.61%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	17.28	17.16	18.16	17.97	18.87	21.26	24.23	-20.22%
YoY %	0.70%	-5.51%	1.06%	-4.77%	-11.24%	-12.26%	-	-
Horiz. %	71.32%	70.82%	74.95%	74.16%	77.88%	87.74%	100.00%	-
EPS	-2.84	1.43	1.74	1.51	0.94	3.45	6.08	-
YoY %	-298.60%	-17.82%	15.23%	60.64%	-72.75%	-43.26%	-	-
Horiz. %	-46.71%	23.52%	28.62%	24.84%	15.46%	56.74%	100.00%	-
DPS	0.00	0.00	1.01	0.98	1.00	2.00	1.02	-
YoY %	0.00%	0.00%	3.06%	-2.00%	-50.00%	96.08%	-	-
Horiz. %	0.00%	0.00%	99.02%	96.08%	98.04%	196.08%	100.00%	-
NAPS	0.2435	0.2785	0.2768	0.2738	0.27	0.2638	0.2726	-7.26%
YoY %	-12.57%	0.61%	1.10%	1.41%	2.35%	-3.23%	-	-
Horiz. %	89.33%	102.16%	101.54%	100.44%	99.05%	96.77%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 165,806
RPS	3.15	3.14	3.27	3.32	3.43	3.86	4.30	-18.78%
YoY %	0.32%	-3.98%	-1.51%	-3.21%	-11.14%	-10.23%	-	-
Horiz. %	73.26%	73.02%	76.05%	77.21%	79.77%	89.77%	100.00%	-
EPS	-0.52	0.26	0.31	0.28	0.17	0.63	1.08	-
YoY %	-300.00%	-16.13%	10.71%	64.71%	-73.02%	-41.67%	-	-
Horiz. %	-48.15%	24.07%	28.70%	25.93%	15.74%	58.33%	100.00%	-
DPS	0.00	0.00	0.18	0.18	0.18	0.36	0.18	-
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	100.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	100.00%	100.00%	200.00%	100.00%	-
NAPS	0.0444	0.051	0.0498	0.0507	0.0491	0.0478	0.0483	-5.47%
YoY %	-12.94%	2.41%	-1.78%	3.26%	2.72%	-1.04%	-	-
Horiz. %	91.93%	105.59%	103.11%	104.97%	101.66%	98.96%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	0.22	0.25	0.23	0.20	0.34	0.50	0.38	-
P/RPS	1.27	1.46	1.27	1.11	1.80	2.35	1.57	-13.21%
YoY %	-13.01%	14.96%	14.41%	-38.33%	-23.40%	49.68%	-	-
Horiz. %	80.89%	92.99%	80.89%	70.70%	114.65%	149.68%	100.00%	-
P/EPS	-7.75	17.45	13.23	13.22	36.08	14.50	6.25	-
YoY %	-144.41%	31.90%	0.08%	-63.36%	148.83%	132.00%	-	-
Horiz. %	-124.00%	279.20%	211.68%	211.52%	577.28%	232.00%	100.00%	-
EY	-12.90	5.73	7.56	7.57	2.77	6.89	16.00	-
YoY %	-325.13%	-24.21%	-0.13%	173.29%	-59.80%	-56.94%	-	-
Horiz. %	-80.62%	35.81%	47.25%	47.31%	17.31%	43.06%	100.00%	-
DY	0.00	0.00	4.38	4.90	2.93	4.00	2.69	-
YoY %	0.00%	0.00%	-10.61%	67.24%	-26.75%	48.70%	-	-
Horiz. %	0.00%	0.00%	162.83%	182.16%	108.92%	148.70%	100.00%	-
P/NAPS	0.90	0.90	0.83	0.73	1.26	1.90	1.39	-25.21%
YoY %	0.00%	8.43%	13.70%	-42.06%	-33.68%	36.69%	-	-
Horiz. %	64.75%	64.75%	59.71%	52.52%	90.65%	136.69%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	28/05/07	26/02/07	27/11/06	28/08/06	30/05/06	23/02/06	-
Price	0.22	0.22	0.31	0.25	0.25	0.34	0.43	-
P/RPS	1.27	1.28	1.71	1.39	1.33	1.60	1.77	-19.90%
YoY %	-0.78%	-25.15%	23.02%	4.51%	-16.87%	-9.60%	-	-
Horiz. %	71.75%	72.32%	96.61%	78.53%	75.14%	90.40%	100.00%	-
P/EPS	-7.75	15.36	17.84	16.52	26.53	9.86	7.07	-
YoY %	-150.46%	-13.90%	7.99%	-37.73%	169.07%	39.46%	-	-
Horiz. %	-109.62%	217.26%	252.33%	233.66%	375.25%	139.46%	100.00%	-
EY	-12.90	6.51	5.61	6.05	3.77	10.14	14.14	-
YoY %	-298.16%	16.04%	-7.27%	60.48%	-62.82%	-28.29%	-	-
Horiz. %	-91.23%	46.04%	39.67%	42.79%	26.66%	71.71%	100.00%	-
DY	0.00	0.00	3.25	3.92	3.99	5.89	2.38	-
YoY %	0.00%	0.00%	-17.09%	-1.75%	-32.26%	147.48%	-	-
Horiz. %	0.00%	0.00%	136.55%	164.71%	167.65%	247.48%	100.00%	-
P/NAPS	0.90	0.79	1.12	0.91	0.93	1.29	1.58	-31.35%
YoY %	13.92%	-29.46%	23.08%	-2.15%	-27.91%	-18.35%	-	-
Horiz. %	56.96%	50.00%	70.89%	57.59%	58.86%	81.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos