[XOXTECH] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -14.85%
YoY- -62.47%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,132 55,364 48,838 37,986 34,208 31,998 26,044 12.60%
PBT 2,356 8,432 5,586 4,218 8,290 6,342 3,180 -4.87%
Tax -1,728 -2,676 -1,232 -1,506 -2,182 -2,292 -648 17.74%
NP 628 5,756 4,354 2,712 6,108 4,050 2,532 -20.71%
-
NP to SH 102 4,706 3,800 1,996 5,318 3,164 2,222 -40.13%
-
Tax Rate 73.34% 31.74% 22.06% 35.70% 26.32% 36.14% 20.38% -
Total Cost 52,504 49,608 44,484 35,274 28,100 27,948 23,512 14.31%
-
Net Worth 50,082 47,382 44,901 45,698 45,496 41,197 45,224 1.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,611 1,623 1,609 3,262 - - -
Div Payout % - 34.25% 42.74% 80.65% 61.35% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 50,082 47,382 44,901 45,698 45,496 41,197 45,224 1.71%
NOSH 170,000 161,164 162,393 160,967 163,128 163,092 163,382 0.66%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.18% 10.40% 8.92% 7.14% 17.86% 12.66% 9.72% -
ROE 0.20% 9.93% 8.46% 4.37% 11.69% 7.68% 4.91% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.25 34.35 30.07 23.60 20.97 19.62 15.94 11.86%
EPS 0.06 2.92 2.34 1.24 3.26 1.94 1.36 -40.52%
DPS 0.00 1.00 1.00 1.00 2.00 0.00 0.00 -
NAPS 0.2946 0.294 0.2765 0.2839 0.2789 0.2526 0.2768 1.04%
Adjusted Per Share Value based on latest NOSH - 158,461
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.00 6.26 5.52 4.29 3.87 3.62 2.94 12.61%
EPS 0.01 0.53 0.43 0.23 0.60 0.36 0.25 -41.49%
DPS 0.00 0.18 0.18 0.18 0.37 0.00 0.00 -
NAPS 0.0566 0.0535 0.0507 0.0516 0.0514 0.0466 0.0511 1.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.28 0.22 0.22 0.12 0.17 0.23 -
P/RPS 0.77 0.82 0.73 0.93 0.57 0.87 1.44 -9.89%
P/EPS 400.00 9.59 9.40 17.74 3.68 8.76 16.91 69.34%
EY 0.25 10.43 10.64 5.64 27.17 11.41 5.91 -40.94%
DY 0.00 3.57 4.55 4.55 16.67 0.00 0.00 -
P/NAPS 0.81 0.95 0.80 0.77 0.43 0.67 0.83 -0.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 23/02/11 22/02/10 25/02/09 27/02/08 26/02/07 -
Price 0.23 0.28 0.17 0.22 0.16 0.14 0.31 -
P/RPS 0.74 0.82 0.57 0.93 0.76 0.71 1.94 -14.82%
P/EPS 383.33 9.59 7.26 17.74 4.91 7.22 22.79 59.99%
EY 0.26 10.43 13.76 5.64 20.38 13.86 4.39 -37.53%
DY 0.00 3.57 5.88 4.55 12.50 0.00 0.00 -
P/NAPS 0.78 0.95 0.61 0.77 0.57 0.55 1.12 -5.84%

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