[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 20.63%
YoY- -485.3%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,396 40,940 43,356 43,908 50,241 52,422 53,132 -18.12%
PBT -14,813 -6,684 -6,516 -5,540 -6,246 2,114 2,356 -
Tax -558 -574 -618 -696 -1,206 -1,668 -1,728 -53.02%
NP -15,371 -7,258 -7,134 -6,236 -7,452 446 628 -
-
NP to SH -15,543 -7,396 -7,180 -6,396 -8,058 -20 102 -
-
Tax Rate - - - - - 78.90% 73.34% -
Total Cost 54,767 48,198 50,490 50,144 57,693 51,976 52,504 2.86%
-
Net Worth 28,530 38,740 40,232 42,888 43,021 44,790 50,082 -31.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 28,530 38,740 40,232 42,888 43,021 44,790 50,082 -31.35%
NOSH 177,098 177,220 176,847 177,666 171,812 150,000 170,000 2.77%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -39.02% -17.73% -16.45% -14.20% -14.83% 0.85% 1.18% -
ROE -54.48% -19.09% -17.85% -14.91% -18.73% -0.04% 0.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.25 23.10 24.52 24.71 29.24 34.95 31.25 -20.31%
EPS -8.78 -4.17 -4.06 -3.60 -4.69 -0.01 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.2186 0.2275 0.2414 0.2504 0.2986 0.2946 -33.20%
Adjusted Per Share Value based on latest NOSH - 177,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.40 4.57 4.84 4.90 5.61 5.85 5.93 -18.08%
EPS -1.73 -0.83 -0.80 -0.71 -0.90 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0432 0.0449 0.0479 0.048 0.05 0.0559 -31.41%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.20 0.20 0.185 0.20 0.185 0.185 0.24 -
P/RPS 0.90 0.87 0.75 0.81 0.63 0.53 0.77 10.99%
P/EPS -2.28 -4.79 -4.56 -5.56 -3.94 -1,387.50 400.00 -
EY -43.88 -20.87 -21.95 -18.00 -25.35 -0.07 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.91 0.81 0.83 0.74 0.62 0.81 32.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 21/02/14 29/11/13 29/08/13 28/05/13 25/02/13 -
Price 0.215 0.22 0.24 0.185 0.18 0.22 0.23 -
P/RPS 0.97 0.95 0.98 0.75 0.62 0.63 0.74 19.83%
P/EPS -2.45 -5.27 -5.91 -5.14 -3.84 -1,650.00 383.33 -
EY -40.82 -18.97 -16.92 -19.46 -26.06 -0.06 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.01 1.05 0.77 0.72 0.74 0.78 42.86%

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