[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 16,086 13,149 11,534 9,080 0 0 0 -
PBT 5,739 4,449 3,642 2,692 0 0 0 -
Tax -18 -13 0 0 0 0 0 -
NP 5,721 4,436 3,642 2,692 0 0 0 -
-
NP to SH 5,721 4,436 3,642 2,692 0 0 0 -
-
Tax Rate 0.31% 0.29% 0.00% 0.00% - - - -
Total Cost 10,365 8,713 7,892 6,388 0 0 0 -
-
Net Worth 15,540 13,330 5,800 0 0 0 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 776 - - - - - - -
Div Payout % 13.57% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 15,540 13,330 5,800 0 0 0 0 -
NOSH 77,625 73,606 67,444 67,300 0 0 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 35.57% 33.74% 31.58% 29.65% 0.00% 0.00% 0.00% -
ROE 36.81% 33.28% 62.79% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 20.72 17.86 17.10 13.49 0.00 0.00 0.00 -
EPS 7.37 6.03 5.40 4.00 0.00 0.00 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.1811 0.086 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,300
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.79 1.47 1.29 1.01 0.00 0.00 0.00 -
EPS 0.64 0.49 0.41 0.30 0.00 0.00 0.00 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0149 0.0065 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.47 0.55 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.09 3.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.95 9.13 0.00 0.00 0.00 0.00 0.00 -
EY 5.01 10.96 0.00 0.00 0.00 0.00 0.00 -
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.34 3.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 12/05/03 23/01/03 - - - - -
Price 2.95 0.82 0.00 0.00 0.00 0.00 0.00 -
P/RPS 14.24 4.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 40.03 13.61 0.00 0.00 0.00 0.00 0.00 -
EY 2.50 7.35 0.00 0.00 0.00 0.00 0.00 -
DY 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.74 4.53 0.00 0.00 0.00 0.00 0.00 -

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