[XOXTECH] YoY 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- -47.74%
YoY- -59.16%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
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 9,738 8,331 7,995 6,963 8,082 12,027 8,859 1.58%
PBT 1,276 1,741 1,473 598 1,128 5,147 3,827 -16.72%
Tax -355 -580 -446 -173 -172 -326 30 -
NP 921 1,161 1,027 425 956 4,821 3,857 -21.22%
-
NP to SH 820 1,011 902 312 764 4,821 3,857 -22.73%
-
Tax Rate 27.82% 33.31% 30.28% 28.93% 15.25% 6.33% -0.78% -
Total Cost 8,817 7,170 6,968 6,538 7,126 7,206 5,002 9.90%
-
Net Worth 44,858 44,859 41,508 45,732 42,881 31,993 27,717 8.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 819 - 1,625 - 1,173 -
Div Payout % - - 90.91% - 212.77% - 30.42% -
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 44,858 44,859 41,508 45,732 42,881 31,993 27,717 8.35%
NOSH 160,784 163,064 163,999 164,210 162,553 162,323 146,653 1.54%
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 9.46% 13.94% 12.85% 6.10% 11.83% 40.08% 43.54% -
ROE 1.83% 2.25% 2.17% 0.68% 1.78% 15.07% 13.92% -
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 6.06 5.11 4.88 4.24 4.97 7.41 6.04 0.05%
EPS 0.51 0.62 0.55 0.19 0.47 2.97 2.63 -23.91%
DPS 0.00 0.00 0.50 0.00 1.00 0.00 0.80 -
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 1.10 0.94 0.90 0.79 0.91 1.36 1.00 1.60%
EPS 0.09 0.11 0.10 0.04 0.09 0.54 0.44 -23.23%
DPS 0.00 0.00 0.09 0.00 0.18 0.00 0.13 -
NAPS 0.0507 0.0507 0.0469 0.0517 0.0485 0.0362 0.0313 8.36%
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 3.63 2.74 2.67 5.90 10.06 15.39 44.53 -34.13%
P/EPS 43.14 22.58 23.64 131.58 106.38 38.38 102.28 -13.39%
EY 2.32 4.43 4.23 0.76 0.94 2.61 0.98 15.43%
DY 0.00 0.00 3.85 0.00 2.00 0.00 0.30 -
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 2.97 3.13 2.46 5.19 6.84 13.09 40.56 -35.30%
P/EPS 35.29 25.81 21.82 115.79 72.34 32.66 93.16 -14.93%
EY 2.83 3.88 4.58 0.86 1.38 3.06 1.07 17.58%
DY 0.00 0.00 4.17 0.00 2.94 0.00 0.33 -
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