[XOXTECH] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 6.59%
YoY- 20.91%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 38,510 40,820 42,340 39,093 35,925 33,854 31,870 13.40%
PBT 10,131 13,273 16,816 15,567 14,247 14,463 14,447 -21.01%
Tax -489 -422 -234 27 383 173 64 -
NP 9,642 12,851 16,582 15,594 14,630 14,636 14,511 -23.79%
-
NP to SH 9,661 12,897 16,582 15,594 14,630 14,636 14,511 -23.69%
-
Tax Rate 4.83% 3.18% 1.39% -0.17% -2.69% -1.20% -0.44% -
Total Cost 28,868 27,969 25,758 23,499 21,295 19,218 17,359 40.23%
-
Net Worth 43,329 33,080 33,546 31,993 28,643 34,969 31,124 24.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,627 1,627 1,627 1,262 2,435 4,623 4,623 -50.05%
Div Payout % 16.85% 12.62% 9.82% 8.10% 16.65% 31.59% 31.86% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 43,329 33,080 33,546 31,993 28,643 34,969 31,124 24.60%
NOSH 158,947 163,928 162,768 162,323 161,552 161,300 157,834 0.46%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 25.04% 31.48% 39.16% 39.89% 40.72% 43.23% 45.53% -
ROE 22.30% 38.99% 49.43% 48.74% 51.08% 41.85% 46.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.23 24.90 26.01 24.08 22.24 20.99 20.19 12.89%
EPS 6.08 7.87 10.19 9.61 9.06 9.07 9.19 -24.01%
DPS 1.02 1.00 1.00 0.78 1.51 2.87 2.93 -50.41%
NAPS 0.2726 0.2018 0.2061 0.1971 0.1773 0.2168 0.1972 24.01%
Adjusted Per Share Value based on latest NOSH - 162,323
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.35 4.61 4.79 4.42 4.06 3.83 3.60 13.40%
EPS 1.09 1.46 1.87 1.76 1.65 1.65 1.64 -23.78%
DPS 0.18 0.18 0.18 0.14 0.28 0.52 0.52 -50.60%
NAPS 0.049 0.0374 0.0379 0.0362 0.0324 0.0395 0.0352 24.59%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.56 0.92 1.14 1.82 1.95 2.30 -
P/RPS 1.57 2.25 3.54 4.73 8.18 9.29 11.39 -73.21%
P/EPS 6.25 7.12 9.03 11.87 20.10 21.49 25.02 -60.23%
EY 16.00 14.05 11.07 8.43 4.98 4.65 4.00 151.34%
DY 2.69 1.79 1.09 0.68 0.83 1.47 1.27 64.70%
P/NAPS 1.39 2.78 4.46 5.78 10.27 8.99 11.66 -75.68%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/11/05 24/08/05 26/05/05 24/02/05 25/11/04 24/08/04 -
Price 0.43 0.42 0.60 0.97 1.42 1.98 1.96 -
P/RPS 1.77 1.69 2.31 4.03 6.39 9.43 9.71 -67.75%
P/EPS 7.07 5.34 5.89 10.10 15.68 21.82 21.32 -51.99%
EY 14.14 18.73 16.98 9.90 6.38 4.58 4.69 108.27%
DY 2.38 2.38 1.67 0.80 1.06 1.45 1.49 36.52%
P/NAPS 1.58 2.08 2.91 4.92 8.01 9.13 9.94 -70.55%

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