[XOXTECH] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -14.61%
YoY- 134.43%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 38,308 33,913 31,992 26,646 30,073 40,440 30,809 3.69%
PBT 4,513 7,848 6,192 2,917 1,204 15,476 13,982 -17.17%
Tax -1,477 -2,228 -2,122 -662 -164 -29 20 -
NP 3,036 5,620 4,069 2,254 1,040 15,446 14,002 -22.48%
-
NP to SH 2,424 4,893 3,312 1,897 809 15,446 14,002 -25.33%
-
Tax Rate 32.73% 28.39% 34.27% 22.69% 13.62% 0.19% -0.14% -
Total Cost 35,272 28,293 27,922 24,392 29,033 24,993 16,806 13.14%
-
Net Worth 45,287 44,871 41,361 45,552 43,277 31,891 27,567 8.62%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,082 2,174 1,089 - 2,187 - 1,555 -5.86%
Div Payout % 44.64% 44.44% 32.89% - 270.27% - 11.11% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 45,287 44,871 41,361 45,552 43,277 31,891 27,567 8.62%
NOSH 162,321 163,111 163,421 163,563 164,053 161,801 145,861 1.79%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.93% 16.57% 12.72% 8.46% 3.46% 38.20% 45.45% -
ROE 5.35% 10.91% 8.01% 4.17% 1.87% 48.44% 50.79% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 23.60 20.79 19.58 16.29 18.33 24.99 21.12 1.86%
EPS 1.49 3.00 2.03 1.16 0.49 9.55 9.60 -26.68%
DPS 0.67 1.33 0.67 0.00 1.33 0.00 1.07 -7.50%
NAPS 0.279 0.2751 0.2531 0.2785 0.2638 0.1971 0.189 6.70%
Adjusted Per Share Value based on latest NOSH - 164,210
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.33 3.83 3.62 3.01 3.40 4.57 3.48 3.70%
EPS 0.27 0.55 0.37 0.21 0.09 1.75 1.58 -25.49%
DPS 0.12 0.25 0.12 0.00 0.25 0.00 0.18 -6.53%
NAPS 0.0512 0.0507 0.0467 0.0515 0.0489 0.036 0.0312 8.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.22 0.14 0.13 0.25 0.50 1.14 2.69 -
P/RPS 0.93 0.67 0.66 1.53 2.73 4.56 12.74 -35.33%
P/EPS 14.73 4.67 6.41 21.55 101.35 11.94 28.02 -10.15%
EY 6.79 21.43 15.59 4.64 0.99 8.37 3.57 11.30%
DY 3.03 9.52 5.13 0.00 2.67 0.00 0.40 40.11%
P/NAPS 0.79 0.51 0.51 0.90 1.90 5.78 14.23 -38.22%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 27/05/08 28/05/07 30/05/06 26/05/05 25/05/04 -
Price 0.18 0.16 0.12 0.22 0.34 0.97 2.45 -
P/RPS 0.76 0.77 0.61 1.35 1.85 3.88 11.60 -36.49%
P/EPS 12.05 5.33 5.92 18.97 68.92 10.16 25.52 -11.75%
EY 8.30 18.75 16.89 5.27 1.45 9.84 3.92 13.31%
DY 3.70 8.33 5.56 0.00 3.92 0.00 0.44 42.57%
P/NAPS 0.65 0.58 0.47 0.79 1.29 4.92 12.96 -39.25%

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