[XOXTECH] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 45.59%
YoY- -4.64%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 56,308 51,002 40,272 34,984 32,319 28,261 30,750 10.59%
PBT 7,378 7,136 3,714 8,619 7,505 -3,107 2,454 20.11%
Tax -2,280 -1,623 -1,351 -2,432 -1,902 -1,264 -420 32.53%
NP 5,098 5,513 2,363 6,187 5,603 -4,371 2,034 16.53%
-
NP to SH 3,865 4,713 1,724 5,343 5,603 -4,807 1,536 16.60%
-
Tax Rate 30.90% 22.74% 36.38% 28.22% 25.34% - 17.11% -
Total Cost 51,210 45,489 37,909 28,797 26,716 32,632 28,716 10.11%
-
Net Worth 49,013 47,113 63,055 45,227 50,995 39,813 44,119 1.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 808 2,429 1,180 3,267 - - 817 -0.18%
Div Payout % 20.92% 51.55% 68.49% 61.16% - - 53.19% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 49,013 47,113 63,055 45,227 50,995 39,813 44,119 1.76%
NOSH 161,706 161,958 236,164 163,394 195,909 163,503 163,404 -0.17%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.05% 10.81% 5.87% 17.69% 17.34% -15.47% 6.61% -
ROE 7.89% 10.00% 2.73% 11.81% 10.99% -12.07% 3.48% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.82 31.49 17.05 21.41 16.50 17.28 18.82 10.78%
EPS 2.39 2.91 0.73 3.27 2.86 -2.94 0.94 16.81%
DPS 0.50 1.50 0.50 2.00 0.00 0.00 0.50 0.00%
NAPS 0.3031 0.2909 0.267 0.2768 0.2603 0.2435 0.27 1.94%
Adjusted Per Share Value based on latest NOSH - 162,427
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.36 5.76 4.55 3.95 3.65 3.19 3.48 10.56%
EPS 0.44 0.53 0.19 0.60 0.63 -0.54 0.17 17.15%
DPS 0.09 0.27 0.13 0.37 0.00 0.00 0.09 0.00%
NAPS 0.0554 0.0532 0.0713 0.0511 0.0576 0.045 0.0499 1.75%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.17 0.17 0.18 0.12 0.22 0.34 -
P/RPS 0.72 0.54 1.00 0.84 0.73 1.27 1.81 -14.22%
P/EPS 10.46 5.84 23.29 5.50 4.20 -7.48 36.17 -18.66%
EY 9.56 17.12 4.29 18.17 23.83 -13.36 2.76 22.98%
DY 2.00 8.82 2.94 11.11 0.00 0.00 1.47 5.26%
P/NAPS 0.82 0.58 0.64 0.65 0.46 0.90 1.26 -6.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 18/08/11 26/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 0.26 0.19 0.19 0.19 0.09 0.22 0.25 -
P/RPS 0.75 0.60 1.11 0.89 0.55 1.27 1.33 -9.09%
P/EPS 10.88 6.53 26.03 5.81 3.15 -7.48 26.60 -13.83%
EY 9.19 15.32 3.84 17.21 31.78 -13.36 3.76 16.04%
DY 1.92 7.89 2.63 10.53 0.00 0.00 2.00 -0.67%
P/NAPS 0.86 0.65 0.71 0.69 0.35 0.90 0.93 -1.29%

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