[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 166.15%
YoY- 54.67%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 46,180 40,868 32,816 32,304 25,096 28,920 35,000 4.72%
PBT 4,732 4,776 7,948 6,640 2,884 -1,676 12,496 -14.93%
Tax -1,192 -1,628 -2,196 -2,428 -632 -344 408 -
NP 3,540 3,148 5,752 4,212 2,252 -2,020 12,904 -19.38%
-
NP to SH 3,072 2,344 4,984 3,180 2,056 -1,836 12,904 -21.26%
-
Tax Rate 25.19% 34.09% 27.63% 36.57% 21.91% - -3.27% -
Total Cost 42,640 37,720 27,064 28,092 22,844 30,940 22,096 11.57%
-
Net Worth 43,988 45,528 44,249 40,188 45,397 33,080 34,969 3.89%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 43,988 45,528 44,249 40,188 45,397 33,080 34,969 3.89%
NOSH 163,404 162,777 163,947 162,244 165,806 163,928 161,300 0.21%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.67% 7.70% 17.53% 13.04% 8.97% -6.98% 36.87% -
ROE 6.98% 5.15% 11.26% 7.91% 4.53% -5.55% 36.90% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 28.26 25.11 20.02 19.91 15.14 17.64 21.70 4.49%
EPS 1.88 1.44 3.04 1.96 1.24 -1.12 8.00 -21.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2692 0.2797 0.2699 0.2477 0.2738 0.2018 0.2168 3.67%
Adjusted Per Share Value based on latest NOSH - 162,244
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.22 4.62 3.71 3.65 2.84 3.27 3.96 4.70%
EPS 0.35 0.26 0.56 0.36 0.23 -0.21 1.46 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0515 0.05 0.0454 0.0513 0.0374 0.0395 3.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.17 0.20 0.12 0.19 0.20 0.56 1.95 -
P/RPS 0.60 0.80 0.60 0.95 1.32 3.17 8.99 -36.29%
P/EPS 9.04 13.89 3.95 9.69 16.13 -50.00 24.38 -15.23%
EY 11.06 7.20 25.33 10.32 6.20 -2.00 4.10 17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.44 0.77 0.73 2.78 8.99 -35.77%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 25/11/09 26/11/08 27/11/07 27/11/06 25/11/05 25/11/04 -
Price 0.17 0.25 0.12 0.17 0.25 0.42 1.98 -
P/RPS 0.60 1.00 0.60 0.85 1.65 2.38 9.12 -36.44%
P/EPS 9.04 17.36 3.95 8.67 20.16 -37.50 24.75 -15.44%
EY 11.06 5.76 25.33 11.53 4.96 -2.67 4.04 18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 0.44 0.69 0.91 2.08 9.13 -35.94%

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