[XOXTECH] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 14.07%
YoY- 78.82%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 40,940 52,422 56,464 49,052 38,308 33,913 31,992 4.19%
PBT -6,684 2,114 8,121 6,440 4,513 7,848 6,192 -
Tax -574 -1,668 -2,388 -1,345 -1,477 -2,228 -2,122 -19.57%
NP -7,258 446 5,733 5,094 3,036 5,620 4,069 -
-
NP to SH -7,396 -20 4,453 4,334 2,424 4,893 3,312 -
-
Tax Rate - 78.90% 29.41% 20.89% 32.73% 28.39% 34.27% -
Total Cost 48,198 51,976 50,730 43,957 35,272 28,293 27,922 9.52%
-
Net Worth 38,740 44,790 48,163 44,575 45,287 44,871 41,361 -1.08%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - 1,075 2,156 1,082 2,174 1,089 -
Div Payout % - - 24.15% 49.75% 44.64% 44.44% 32.89% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 38,740 44,790 48,163 44,575 45,287 44,871 41,361 -1.08%
NOSH 177,220 150,000 161,352 161,741 162,321 163,111 163,421 1.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -17.73% 0.85% 10.15% 10.39% 7.93% 16.57% 12.72% -
ROE -19.09% -0.04% 9.25% 9.72% 5.35% 10.91% 8.01% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.10 34.95 34.99 30.33 23.60 20.79 19.58 2.79%
EPS -4.17 -0.01 2.76 2.68 1.49 3.00 2.03 -
DPS 0.00 0.00 0.67 1.33 0.67 1.33 0.67 -
NAPS 0.2186 0.2986 0.2985 0.2756 0.279 0.2751 0.2531 -2.41%
Adjusted Per Share Value based on latest NOSH - 162,771
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.57 5.85 6.30 5.47 4.27 3.78 3.57 4.19%
EPS -0.83 0.00 0.50 0.48 0.27 0.55 0.37 -
DPS 0.00 0.00 0.12 0.24 0.12 0.24 0.12 -
NAPS 0.0432 0.05 0.0537 0.0497 0.0505 0.0501 0.0462 -1.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.20 0.185 0.26 0.18 0.22 0.14 0.13 -
P/RPS 0.87 0.53 0.74 0.59 0.93 0.67 0.66 4.70%
P/EPS -4.79 -1,387.50 9.42 6.72 14.73 4.67 6.41 -
EY -20.87 -0.07 10.62 14.89 6.79 21.43 15.59 -
DY 0.00 0.00 2.56 7.41 3.03 9.52 5.13 -
P/NAPS 0.91 0.62 0.87 0.65 0.79 0.51 0.51 10.12%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 28/05/13 24/05/12 25/05/11 25/05/10 27/05/09 27/05/08 -
Price 0.22 0.22 0.26 0.17 0.18 0.16 0.12 -
P/RPS 0.95 0.63 0.74 0.56 0.76 0.77 0.61 7.65%
P/EPS -5.27 -1,650.00 9.42 6.34 12.05 5.33 5.92 -
EY -18.97 -0.06 10.62 15.76 8.30 18.75 16.89 -
DY 0.00 0.00 2.56 7.84 3.70 8.33 5.56 -
P/NAPS 1.01 0.74 0.87 0.62 0.65 0.58 0.47 13.59%

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