[XOXTECH] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 357.75%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 33,913 31,992 26,646 30,073 40,440 30,809 13,149 17.08%
PBT 7,848 6,192 2,917 1,204 15,476 13,982 4,449 9.91%
Tax -2,228 -2,122 -662 -164 -29 20 -13 135.49%
NP 5,620 4,069 2,254 1,040 15,446 14,002 4,436 4.01%
-
NP to SH 4,893 3,312 1,897 809 15,446 14,002 4,436 1.64%
-
Tax Rate 28.39% 34.27% 22.69% 13.62% 0.19% -0.14% 0.29% -
Total Cost 28,293 27,922 24,392 29,033 24,993 16,806 8,713 21.66%
-
Net Worth 44,871 41,361 45,552 43,277 31,891 27,567 13,330 22.39%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 2,174 1,089 - 2,187 - 1,555 - -
Div Payout % 44.44% 32.89% - 270.27% - 11.11% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 44,871 41,361 45,552 43,277 31,891 27,567 13,330 22.39%
NOSH 163,111 163,421 163,563 164,053 161,801 145,861 73,606 14.16%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.57% 12.72% 8.46% 3.46% 38.20% 45.45% 33.74% -
ROE 10.91% 8.01% 4.17% 1.87% 48.44% 50.79% 33.28% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.79 19.58 16.29 18.33 24.99 21.12 17.86 2.56%
EPS 3.00 2.03 1.16 0.49 9.55 9.60 6.03 -10.97%
DPS 1.33 0.67 0.00 1.33 0.00 1.07 0.00 -
NAPS 0.2751 0.2531 0.2785 0.2638 0.1971 0.189 0.1811 7.20%
Adjusted Per Share Value based on latest NOSH - 162,553
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 3.78 3.57 2.97 3.36 4.51 3.44 1.47 17.03%
EPS 0.55 0.37 0.21 0.09 1.72 1.56 0.49 1.94%
DPS 0.24 0.12 0.00 0.24 0.00 0.17 0.00 -
NAPS 0.0501 0.0462 0.0508 0.0483 0.0356 0.0308 0.0149 22.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.14 0.13 0.25 0.50 1.14 2.69 0.55 -
P/RPS 0.67 0.66 1.53 2.73 4.56 12.74 3.08 -22.43%
P/EPS 4.67 6.41 21.55 101.35 11.94 28.02 9.13 -10.56%
EY 21.43 15.59 4.64 0.99 8.37 3.57 10.96 11.81%
DY 9.52 5.13 0.00 2.67 0.00 0.40 0.00 -
P/NAPS 0.51 0.51 0.90 1.90 5.78 14.23 3.04 -25.71%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 27/05/08 28/05/07 30/05/06 26/05/05 25/05/04 12/05/03 -
Price 0.16 0.12 0.22 0.34 0.97 2.45 0.82 -
P/RPS 0.77 0.61 1.35 1.85 3.88 11.60 4.59 -25.71%
P/EPS 5.33 5.92 18.97 68.92 10.16 25.52 13.61 -14.45%
EY 18.75 16.89 5.27 1.45 9.84 3.92 7.35 16.87%
DY 8.33 5.56 0.00 3.92 0.00 0.44 0.00 -
P/NAPS 0.58 0.47 0.79 1.29 4.92 12.96 4.53 -28.98%

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