[XOXTECH] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -297.24%
YoY- -402.02%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 40,272 34,984 32,319 28,261 30,750 42,340 31,870 3.97%
PBT 3,714 8,619 7,505 -3,107 2,454 16,816 14,447 -20.25%
Tax -1,351 -2,432 -1,902 -1,264 -420 -234 64 -
NP 2,363 6,187 5,603 -4,371 2,034 16,582 14,511 -26.09%
-
NP to SH 1,724 5,343 4,681 -4,639 1,536 16,582 14,511 -29.87%
-
Tax Rate 36.38% 28.22% 25.34% - 17.11% 1.39% -0.44% -
Total Cost 37,909 28,797 26,716 32,632 28,716 25,758 17,359 13.89%
-
Net Worth 62,744 44,959 49,554 39,816 44,005 33,546 31,124 12.38%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 792 3,267 2,723 - 1,625 1,627 4,623 -25.46%
Div Payout % 45.96% 61.15% 58.19% - 105.83% 9.82% 31.86% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 62,744 44,959 49,554 39,816 44,005 33,546 31,124 12.38%
NOSH 235,000 162,427 190,373 163,517 162,982 162,768 157,834 6.85%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.87% 17.69% 17.34% -15.47% 6.61% 39.16% 45.53% -
ROE 2.75% 11.88% 9.45% -11.65% 3.49% 49.43% 46.62% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.14 21.54 16.98 17.28 18.87 26.01 20.19 -2.69%
EPS 0.73 3.29 2.46 -2.84 0.94 10.19 9.19 -34.42%
DPS 0.34 2.00 1.43 0.00 1.00 1.00 2.93 -30.14%
NAPS 0.267 0.2768 0.2603 0.2435 0.27 0.2061 0.1972 5.17%
Adjusted Per Share Value based on latest NOSH - 163,517
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.55 3.95 3.65 3.19 3.48 4.79 3.60 3.97%
EPS 0.19 0.60 0.53 -0.52 0.17 1.87 1.64 -30.16%
DPS 0.09 0.37 0.31 0.00 0.18 0.18 0.52 -25.33%
NAPS 0.0709 0.0508 0.056 0.045 0.0497 0.0379 0.0352 12.37%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.17 0.18 0.12 0.22 0.34 0.92 2.30 -
P/RPS 0.99 0.84 0.71 1.27 1.80 3.54 11.39 -33.43%
P/EPS 23.17 5.47 4.88 -7.75 36.08 9.03 25.02 -1.27%
EY 4.32 18.27 20.49 -12.90 2.77 11.07 4.00 1.29%
DY 1.98 11.11 11.92 0.00 2.93 1.09 1.27 7.67%
P/NAPS 0.64 0.65 0.46 0.90 1.26 4.46 11.66 -38.33%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 27/08/08 28/08/07 28/08/06 24/08/05 24/08/04 -
Price 0.19 0.19 0.09 0.22 0.25 0.60 1.96 -
P/RPS 1.11 0.88 0.53 1.27 1.33 2.31 9.71 -30.32%
P/EPS 25.90 5.78 3.66 -7.75 26.53 5.89 21.32 3.29%
EY 3.86 17.31 27.32 -12.90 3.77 16.98 4.69 -3.19%
DY 1.77 10.53 15.90 0.00 3.99 1.67 1.49 2.91%
P/NAPS 0.71 0.69 0.35 0.90 0.93 2.91 9.94 -35.57%

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