[XOXTECH] QoQ TTM 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- 1.45%
YoY- 96.8%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 56,408 56,308 56,561 54,265 52,952 51,001 48,329 10.82%
PBT 6,348 7,378 8,397 8,559 8,005 7,134 5,157 14.81%
Tax -2,038 -2,280 -2,405 -2,345 -1,999 -1,623 -1,252 38.25%
NP 4,310 5,098 5,992 6,214 6,006 5,511 3,905 6.78%
-
NP to SH 3,132 3,865 4,802 5,166 5,092 4,712 3,156 -0.50%
-
Tax Rate 32.10% 30.90% 28.64% 27.40% 24.97% 22.75% 24.28% -
Total Cost 52,098 51,210 50,569 48,051 46,946 45,490 44,424 11.17%
-
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 1,620 2,434 3,242 2,433 1,621 -
Div Payout % - 20.92% 33.75% 47.13% 63.68% 51.65% 51.39% -
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 7.64% 9.05% 10.59% 11.45% 11.34% 10.81% 8.08% -
ROE 6.46% 7.98% 9.94% 10.94% 10.69% 9.97% 7.04% -
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 35.34 35.24 34.96 33.77 32.75 31.40 29.69 12.27%
EPS 1.96 2.42 2.97 3.22 3.15 2.90 1.94 0.68%
DPS 0.00 0.50 1.00 1.50 2.00 1.50 1.00 -
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 6.29 6.28 6.31 6.06 5.91 5.69 5.39 10.81%
EPS 0.35 0.43 0.54 0.58 0.57 0.53 0.35 0.00%
DPS 0.00 0.09 0.18 0.27 0.36 0.27 0.18 -
NAPS 0.0541 0.054 0.0539 0.0527 0.0532 0.0527 0.0501 5.23%
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 0.71 0.71 0.74 0.83 0.67 0.54 0.61 10.61%
P/EPS 12.74 10.34 8.76 8.71 6.99 5.86 9.28 23.45%
EY 7.85 9.68 11.41 11.48 14.31 17.06 10.77 -18.96%
DY 0.00 2.00 3.85 5.36 9.09 8.82 5.54 -
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 0.62 0.74 0.74 0.83 0.76 0.61 0.57 5.74%
P/EPS 11.21 10.75 8.76 8.71 7.94 6.55 8.77 17.72%
EY 8.92 9.30 11.41 11.48 12.60 15.27 11.41 -15.09%
DY 0.00 1.92 3.85 5.36 8.00 7.89 5.86 -
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