[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -11.07%
YoY- 4.03%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 42,340 40,440 36,606 35,000 31,870 30,809 28,496 30.24%
PBT 16,816 15,476 12,920 12,496 14,447 13,982 13,320 16.82%
Tax -234 -29 608 408 64 20 -30 293.79%
NP 16,582 15,446 13,528 12,904 14,511 14,002 13,290 15.91%
-
NP to SH 16,582 15,446 13,528 12,904 14,511 14,002 13,290 15.91%
-
Tax Rate 1.39% 0.19% -4.71% -3.27% -0.44% -0.14% 0.23% -
Total Cost 25,758 24,993 23,078 22,096 17,359 16,806 15,206 42.14%
-
Net Worth 33,407 31,891 28,621 34,969 29,349 27,567 23,497 26.46%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,241 - - - 1,190 1,555 4,362 -17.98%
Div Payout % 19.55% - - - 8.21% 11.11% 32.82% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 33,407 31,891 28,621 34,969 29,349 27,567 23,497 26.46%
NOSH 162,091 161,801 161,431 161,300 148,830 145,861 145,404 7.51%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 39.16% 38.20% 36.96% 36.87% 45.53% 45.45% 46.64% -
ROE 49.64% 48.44% 47.26% 36.90% 49.44% 50.79% 56.56% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.12 24.99 22.68 21.70 21.41 21.12 19.60 21.12%
EPS 10.23 9.55 8.38 8.00 9.75 9.60 9.14 7.80%
DPS 2.00 0.00 0.00 0.00 0.80 1.07 3.00 -23.70%
NAPS 0.2061 0.1971 0.1773 0.2168 0.1972 0.189 0.1616 17.62%
Adjusted Per Share Value based on latest NOSH - 161,300
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.79 4.57 4.14 3.96 3.60 3.48 3.22 30.34%
EPS 1.87 1.75 1.53 1.46 1.64 1.58 1.50 15.84%
DPS 0.37 0.00 0.00 0.00 0.13 0.18 0.49 -17.09%
NAPS 0.0378 0.036 0.0323 0.0395 0.0332 0.0312 0.0266 26.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.92 1.14 1.82 1.95 2.30 2.69 2.50 -
P/RPS 3.52 4.56 8.03 8.99 10.74 12.74 12.76 -57.65%
P/EPS 8.99 11.94 21.72 24.38 23.59 28.02 27.35 -52.40%
EY 11.12 8.37 4.60 4.10 4.24 3.57 3.66 109.91%
DY 2.17 0.00 0.00 0.00 0.35 0.40 1.20 48.48%
P/NAPS 4.46 5.78 10.27 8.99 11.66 14.23 15.47 -56.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 24/02/05 25/11/04 24/08/04 25/05/04 18/02/04 -
Price 0.60 0.97 1.42 1.98 1.96 2.45 2.73 -
P/RPS 2.30 3.88 6.26 9.12 9.15 11.60 13.93 -69.93%
P/EPS 5.87 10.16 16.95 24.75 20.10 25.52 29.87 -66.23%
EY 17.05 9.84 5.90 4.04 4.97 3.92 3.35 196.17%
DY 3.33 0.00 0.00 0.00 0.41 0.44 1.10 109.40%
P/NAPS 2.91 4.92 8.01 9.13 9.94 12.96 16.89 -69.07%

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