[XOXTECH] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -28.45%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 14,666 12,370 9,738 8,331 7,995 6,963 8,082 10.43%
PBT 1,875 2,037 1,276 1,741 1,473 598 1,128 8.82%
Tax -453 -393 -355 -580 -446 -173 -172 17.49%
NP 1,422 1,644 921 1,161 1,027 425 956 6.83%
-
NP to SH 987 1,351 820 1,011 902 312 764 4.35%
-
Tax Rate 24.16% 19.29% 27.82% 33.31% 30.28% 28.93% 15.25% -
Total Cost 13,244 10,726 8,817 7,170 6,968 6,538 7,126 10.87%
-
Net Worth 48,298 44,859 44,858 44,859 41,508 45,732 42,881 2.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 813 - - 819 - 1,625 -
Div Payout % - 60.24% - - 90.91% - 212.77% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 48,298 44,859 44,858 44,859 41,508 45,732 42,881 2.00%
NOSH 161,803 162,771 160,784 163,064 163,999 164,210 162,553 -0.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.70% 13.29% 9.46% 13.94% 12.85% 6.10% 11.83% -
ROE 2.04% 3.01% 1.83% 2.25% 2.17% 0.68% 1.78% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.06 7.60 6.06 5.11 4.88 4.24 4.97 10.51%
EPS 0.61 0.83 0.51 0.62 0.55 0.19 0.47 4.43%
DPS 0.00 0.50 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.2985 0.2756 0.279 0.2751 0.2531 0.2785 0.2638 2.07%
Adjusted Per Share Value based on latest NOSH - 163,064
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.64 1.38 1.09 0.93 0.89 0.78 0.90 10.50%
EPS 0.11 0.15 0.09 0.11 0.10 0.03 0.09 3.39%
DPS 0.00 0.09 0.00 0.00 0.09 0.00 0.18 -
NAPS 0.0539 0.0501 0.0501 0.0501 0.0463 0.051 0.0478 2.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.26 0.18 0.22 0.14 0.13 0.25 0.50 -
P/RPS 2.87 2.37 3.63 2.74 2.67 5.90 10.06 -18.84%
P/EPS 42.62 21.69 43.14 22.58 23.64 131.58 106.38 -14.12%
EY 2.35 4.61 2.32 4.43 4.23 0.76 0.94 16.48%
DY 0.00 2.78 0.00 0.00 3.85 0.00 2.00 -
P/NAPS 0.87 0.65 0.79 0.51 0.51 0.90 1.90 -12.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 25/05/10 27/05/09 27/05/08 28/05/07 30/05/06 -
Price 0.26 0.17 0.18 0.16 0.12 0.22 0.34 -
P/RPS 2.87 2.24 2.97 3.13 2.46 5.19 6.84 -13.46%
P/EPS 42.62 20.48 35.29 25.81 21.82 115.79 72.34 -8.43%
EY 2.35 4.88 2.83 3.88 4.58 0.86 1.38 9.26%
DY 0.00 2.94 0.00 0.00 4.17 0.00 2.94 -
P/NAPS 0.87 0.62 0.65 0.58 0.47 0.79 1.29 -6.34%

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