[XOXTECH] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 20.23%
YoY- -9.6%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 54,265 52,952 51,001 48,329 45,697 41,600 40,272 21.92%
PBT 8,559 8,005 7,134 5,157 4,396 3,703 3,714 74.20%
Tax -2,345 -1,999 -1,623 -1,252 -1,214 -1,242 -1,351 44.28%
NP 6,214 6,006 5,511 3,905 3,182 2,461 2,363 90.18%
-
NP to SH 5,166 5,092 4,712 3,156 2,625 1,906 1,724 107.43%
-
Tax Rate 27.40% 24.97% 22.75% 24.28% 27.62% 33.54% 36.38% -
Total Cost 48,051 46,946 45,490 44,424 42,515 39,139 37,909 17.07%
-
Net Worth 47,235 47,650 47,255 44,859 44,674 43,988 62,744 -17.20%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,434 3,242 2,433 1,621 807 792 792 110.94%
Div Payout % 47.13% 63.68% 51.65% 51.39% 30.78% 41.57% 45.96% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 47,235 47,650 47,255 44,859 44,674 43,988 62,744 -17.20%
NOSH 160,666 161,690 162,444 162,771 161,571 163,404 235,000 -22.33%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.45% 11.34% 10.81% 8.08% 6.96% 5.92% 5.87% -
ROE 10.94% 10.69% 9.97% 7.04% 5.88% 4.33% 2.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.77 32.75 31.40 29.69 28.28 25.46 17.14 56.96%
EPS 3.22 3.15 2.90 1.94 1.62 1.17 0.73 168.23%
DPS 1.50 2.00 1.50 1.00 0.50 0.48 0.34 168.26%
NAPS 0.294 0.2947 0.2909 0.2756 0.2765 0.2692 0.267 6.61%
Adjusted Per Share Value based on latest NOSH - 162,771
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.06 5.91 5.69 5.39 5.10 4.64 4.49 22.06%
EPS 0.58 0.57 0.53 0.35 0.29 0.21 0.19 110.00%
DPS 0.27 0.36 0.27 0.18 0.09 0.09 0.09 107.59%
NAPS 0.0527 0.0532 0.0527 0.0501 0.0498 0.0491 0.07 -17.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.28 0.22 0.17 0.18 0.22 0.17 0.17 -
P/RPS 0.83 0.67 0.54 0.61 0.78 0.67 0.99 -11.05%
P/EPS 8.71 6.99 5.86 9.28 13.54 14.57 23.17 -47.82%
EY 11.48 14.31 17.06 10.77 7.38 6.86 4.32 91.51%
DY 5.36 9.09 8.82 5.54 2.27 2.85 1.98 93.88%
P/NAPS 0.95 0.75 0.58 0.65 0.80 0.63 0.64 30.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 18/08/11 25/05/11 23/02/11 23/11/10 26/08/10 -
Price 0.28 0.25 0.19 0.17 0.17 0.17 0.19 -
P/RPS 0.83 0.76 0.61 0.57 0.60 0.67 1.11 -17.57%
P/EPS 8.71 7.94 6.55 8.77 10.46 14.57 25.90 -51.54%
EY 11.48 12.60 15.27 11.41 9.56 6.86 3.86 106.39%
DY 5.36 8.00 7.89 5.86 2.94 2.85 1.77 108.89%
P/NAPS 0.95 0.85 0.65 0.62 0.61 0.63 0.71 21.36%

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