[XOXTECH] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 24.23%
YoY- 73.92%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 42,681 43,666 43,468 37,177 33,017 29,912 26,568 37.12%
PBT 978 340 1,704 -2,487 -4,020 -4,854 -8,272 -
Tax -1,487 -1,450 -1,048 -676 -588 -546 -616 79.85%
NP -509 -1,110 656 -3,163 -4,608 -5,400 -8,888 -85.11%
-
NP to SH -2,644 -3,334 -1,696 -4,054 -5,350 -6,220 -9,248 -56.56%
-
Tax Rate 152.04% 426.47% 61.50% - - - - -
Total Cost 43,190 44,776 42,812 40,340 37,625 35,312 35,456 14.04%
-
Net Worth 24,532 25,690 27,348 26,190 26,305 26,381 26,226 -4.35%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 24,532 25,690 27,348 26,190 26,305 26,381 26,226 -4.35%
NOSH 188,857 185,222 176,666 177,807 176,784 176,704 176,488 4.61%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -1.19% -2.54% 1.51% -8.51% -13.96% -18.05% -33.45% -
ROE -10.78% -12.98% -6.20% -15.48% -20.34% -23.58% -35.26% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.60 23.57 24.60 20.91 18.68 16.93 15.05 31.10%
EPS -1.40 -1.80 -0.96 -2.28 -3.03 -3.52 -5.24 -58.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.1387 0.1548 0.1473 0.1488 0.1493 0.1486 -8.56%
Adjusted Per Share Value based on latest NOSH - 205,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.76 4.87 4.85 4.15 3.68 3.34 2.96 37.22%
EPS -0.30 -0.37 -0.19 -0.45 -0.60 -0.69 -1.03 -56.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0287 0.0305 0.0292 0.0294 0.0294 0.0293 -4.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.17 0.115 0.115 0.135 0.185 0.21 0.19 -
P/RPS 0.75 0.49 0.47 0.65 0.99 1.24 1.26 -29.21%
P/EPS -12.14 -6.39 -11.98 -5.92 -6.11 -5.97 -3.63 123.47%
EY -8.24 -15.65 -8.35 -16.89 -16.36 -16.76 -27.58 -55.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.83 0.74 0.92 1.24 1.41 1.28 1.55%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 26/11/15 25/08/15 22/05/15 27/02/15 28/11/14 -
Price 0.27 0.105 0.115 0.12 0.15 0.20 0.22 -
P/RPS 1.19 0.45 0.47 0.57 0.80 1.18 1.46 -12.73%
P/EPS -19.29 -5.83 -11.98 -5.26 -4.96 -5.68 -4.20 176.04%
EY -5.19 -17.14 -8.35 -19.00 -20.18 -17.60 -23.82 -63.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.76 0.74 0.81 1.01 1.34 1.48 25.44%

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