[XOXTECH] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -40190.0%
YoY- -308.49%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 40,940 43,356 43,908 50,241 52,422 53,132 54,384 -17.26%
PBT -6,684 -6,516 -5,540 -6,246 2,114 2,356 4,096 -
Tax -574 -618 -696 -1,206 -1,668 -1,728 -1,728 -52.06%
NP -7,258 -7,134 -6,236 -7,452 446 628 2,368 -
-
NP to SH -7,396 -7,180 -6,396 -8,058 -20 102 1,660 -
-
Tax Rate - - - - 78.90% 73.34% 42.19% -
Total Cost 48,198 50,490 50,144 57,693 51,976 52,504 52,016 -4.95%
-
Net Worth 38,740 40,232 42,888 43,021 44,790 50,082 48,507 -13.93%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 38,740 40,232 42,888 43,021 44,790 50,082 48,507 -13.93%
NOSH 177,220 176,847 177,666 171,812 150,000 170,000 159,615 7.23%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -17.73% -16.45% -14.20% -14.83% 0.85% 1.18% 4.35% -
ROE -19.09% -17.85% -14.91% -18.73% -0.04% 0.20% 3.42% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.10 24.52 24.71 29.24 34.95 31.25 34.07 -22.84%
EPS -4.17 -4.06 -3.60 -4.69 -0.01 0.06 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2186 0.2275 0.2414 0.2504 0.2986 0.2946 0.3039 -19.73%
Adjusted Per Share Value based on latest NOSH - 177,158
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.57 4.84 4.90 5.61 5.85 5.93 6.07 -17.25%
EPS -0.83 -0.80 -0.71 -0.90 0.00 0.01 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.0449 0.0479 0.048 0.05 0.0559 0.0541 -13.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.185 0.20 0.185 0.185 0.24 0.25 -
P/RPS 0.87 0.75 0.81 0.63 0.53 0.77 0.73 12.42%
P/EPS -4.79 -4.56 -5.56 -3.94 -1,387.50 400.00 24.04 -
EY -20.87 -21.95 -18.00 -25.35 -0.07 0.25 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.83 0.74 0.62 0.81 0.82 7.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 29/11/13 29/08/13 28/05/13 25/02/13 28/11/12 -
Price 0.22 0.24 0.185 0.18 0.22 0.23 0.22 -
P/RPS 0.95 0.98 0.75 0.62 0.63 0.74 0.65 28.81%
P/EPS -5.27 -5.91 -5.14 -3.84 -1,650.00 383.33 21.15 -
EY -18.97 -16.92 -19.46 -26.06 -0.06 0.26 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 0.77 0.72 0.74 0.78 0.72 25.33%

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