[XOXTECH] YoY 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- -29.69%
YoY- -70.84%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
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 12,970 14,186 12,873 8,776 8,900 7,923 6,748 11.49%
PBT 154 2,162 1,608 915 2,158 1,511 869 -25.03%
Tax -432 -664 -318 -346 -542 -539 -166 17.26%
NP -278 1,498 1,290 569 1,616 972 703 -
-
NP to SH -364 1,205 1,131 412 1,413 787 597 -
-
Tax Rate 280.52% 30.71% 19.78% 37.81% 25.12% 35.67% 19.10% -
Total Cost 13,248 12,688 11,583 8,207 7,284 6,951 6,045 13.95%
-
Net Worth 51,064 47,235 44,674 44,987 45,823 41,415 44,662 2.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 807 792 1,643 - - -
Div Payout % - - 71.43% 192.31% 116.28% - - -
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 51,064 47,235 44,674 44,987 45,823 41,415 44,662 2.25%
NOSH 173,333 160,666 161,571 158,461 164,302 163,958 161,351 1.19%
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 -2.14% 10.56% 10.02% 6.48% 18.16% 12.27% 10.42% -
ROE -0.71% 2.55% 2.53% 0.92% 3.08% 1.90% 1.34% -
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 7.48 8.83 7.97 5.54 5.42 4.83 4.18 10.17%
EPS -0.21 0.75 0.70 0.26 0.86 0.48 0.37 -
DPS 0.00 0.00 0.50 0.50 1.00 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 1.47 1.60 1.45 0.99 1.01 0.90 0.76 11.61%
EPS -0.04 0.14 0.13 0.05 0.16 0.09 0.07 -
DPS 0.00 0.00 0.09 0.09 0.19 0.00 0.00 -
NAPS 0.0577 0.0534 0.0505 0.0508 0.0518 0.0468 0.0505 2.24%
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 3.21 3.17 2.76 3.97 2.22 3.52 5.50 -8.57%
P/EPS -114.29 37.33 31.43 84.62 13.95 35.42 62.16 -
EY -0.88 2.68 3.18 1.18 7.17 2.82 1.61 -
DY 0.00 0.00 2.27 2.27 8.33 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 3.07 3.17 2.13 3.97 2.95 2.90 7.41 -13.64%
P/EPS -109.52 37.33 24.29 84.62 18.60 29.17 83.78 -
EY -0.91 2.68 4.12 1.18 5.38 3.43 1.19 -
DY 0.00 0.00 2.94 2.27 6.25 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