[XOXTECH] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 89.79%
YoY- -90.74%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 34,984 32,319 28,261 30,750 42,340 31,870 16,086 13.81%
PBT 8,619 7,505 -3,107 2,454 16,816 14,447 5,739 7.00%
Tax -2,432 -1,902 -1,264 -420 -234 64 -18 126.35%
NP 6,187 5,603 -4,371 2,034 16,582 14,511 5,721 1.31%
-
NP to SH 5,343 5,603 -4,807 1,536 16,582 14,511 5,721 -1.13%
-
Tax Rate 28.22% 25.34% - 17.11% 1.39% -0.44% 0.31% -
Total Cost 28,797 26,716 32,632 28,716 25,758 17,359 10,365 18.54%
-
Net Worth 45,227 50,995 39,813 44,119 33,407 29,349 15,540 19.46%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,267 - - 817 3,241 1,190 776 27.04%
Div Payout % 61.16% - - 53.19% 19.55% 8.21% 13.57% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 45,227 50,995 39,813 44,119 33,407 29,349 15,540 19.46%
NOSH 163,394 195,909 163,503 163,404 162,091 148,830 77,625 13.19%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.69% 17.34% -15.47% 6.61% 39.16% 45.53% 35.57% -
ROE 11.81% 10.99% -12.07% 3.48% 49.64% 49.44% 36.81% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.41 16.50 17.28 18.82 26.12 21.41 20.72 0.54%
EPS 3.27 2.86 -2.94 0.94 10.23 9.75 7.37 -12.65%
DPS 2.00 0.00 0.00 0.50 2.00 0.80 1.00 12.23%
NAPS 0.2768 0.2603 0.2435 0.27 0.2061 0.1972 0.2002 5.54%
Adjusted Per Share Value based on latest NOSH - 162,982
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.95 3.65 3.19 3.48 4.79 3.60 1.82 13.77%
EPS 0.60 0.63 -0.54 0.17 1.87 1.64 0.65 -1.32%
DPS 0.37 0.00 0.00 0.09 0.37 0.13 0.09 26.54%
NAPS 0.0511 0.0576 0.045 0.0499 0.0378 0.0332 0.0176 19.42%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.18 0.12 0.22 0.34 0.92 2.30 1.47 -
P/RPS 0.84 0.73 1.27 1.81 3.52 10.74 7.09 -29.89%
P/EPS 5.50 4.20 -7.48 36.17 8.99 23.59 19.95 -19.30%
EY 18.17 23.83 -13.36 2.76 11.12 4.24 5.01 23.92%
DY 11.11 0.00 0.00 1.47 2.17 0.35 0.68 59.22%
P/NAPS 0.65 0.46 0.90 1.26 4.46 11.66 7.34 -33.21%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 28/08/06 24/08/05 24/08/04 20/08/03 -
Price 0.19 0.09 0.22 0.25 0.60 1.96 2.95 -
P/RPS 0.89 0.55 1.27 1.33 2.30 9.15 14.24 -36.97%
P/EPS 5.81 3.15 -7.48 26.60 5.87 20.10 40.03 -27.48%
EY 17.21 31.78 -13.36 3.76 17.05 4.97 2.50 37.88%
DY 10.53 0.00 0.00 2.00 3.33 0.41 0.34 77.11%
P/NAPS 0.69 0.35 0.90 0.93 2.91 9.94 14.74 -39.93%

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