[XOXTECH] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 14.16%
YoY- -252.13%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 33,424 32,447 32,319 32,270 31,238 30,063 28,261 11.77%
PBT 8,479 7,832 7,505 -651 -1,526 -2,168 -3,107 -
Tax -1,847 -1,844 -1,902 -2,359 -2,086 -1,713 -1,264 28.62%
NP 6,632 5,988 5,603 -3,010 -3,612 -3,881 -4,371 -
-
NP to SH 5,758 5,132 4,681 -3,578 -4,168 -4,358 -4,639 -
-
Tax Rate 21.78% 23.54% 25.34% - - - - -
Total Cost 26,792 26,459 26,716 35,280 34,850 33,944 32,632 -12.26%
-
Net Worth 45,823 44,249 49,554 41,508 41,415 40,188 39,816 9.77%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,366 2,723 2,723 819 - - - -
Div Payout % 75.84% 53.07% 58.19% 0.00% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 45,823 44,249 49,554 41,508 41,415 40,188 39,816 9.77%
NOSH 164,302 163,947 190,373 163,999 163,958 162,244 163,517 0.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.84% 18.45% 17.34% -9.33% -11.56% -12.91% -15.47% -
ROE 12.57% 11.60% 9.45% -8.62% -10.06% -10.84% -11.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.34 19.79 16.98 19.68 19.05 18.53 17.28 11.42%
EPS 3.50 3.13 2.46 -2.18 -2.54 -2.69 -2.84 -
DPS 2.66 1.66 1.43 0.50 0.00 0.00 0.00 -
NAPS 0.2789 0.2699 0.2603 0.2531 0.2526 0.2477 0.2435 9.42%
Adjusted Per Share Value based on latest NOSH - 163,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.78 3.67 3.65 3.65 3.53 3.40 3.19 11.92%
EPS 0.65 0.58 0.53 -0.40 -0.47 -0.49 -0.52 -
DPS 0.49 0.31 0.31 0.09 0.00 0.00 0.00 -
NAPS 0.0518 0.05 0.056 0.0469 0.0468 0.0454 0.045 9.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.12 0.12 0.13 0.17 0.19 0.22 -
P/RPS 0.59 0.61 0.71 0.66 0.89 1.03 1.27 -39.87%
P/EPS 3.42 3.83 4.88 -5.96 -6.69 -7.07 -7.75 -
EY 29.20 26.09 20.49 -16.78 -14.95 -14.14 -12.90 -
DY 22.15 13.84 11.92 3.85 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.46 0.51 0.67 0.77 0.90 -38.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 27/11/07 28/08/07 -
Price 0.16 0.12 0.09 0.12 0.14 0.17 0.22 -
P/RPS 0.79 0.61 0.53 0.61 0.73 0.92 1.27 -27.02%
P/EPS 4.57 3.83 3.66 -5.50 -5.51 -6.33 -7.75 -
EY 21.90 26.09 27.32 -18.18 -18.16 -15.80 -12.90 -
DY 16.61 13.84 15.90 4.17 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.35 0.47 0.55 0.69 0.90 -26.14%

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