[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 4.84%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 28,920 42,340 40,440 36,606 35,000 31,870 30,809 -4.12%
PBT -1,676 16,816 15,476 12,920 12,496 14,447 13,982 -
Tax -344 -234 -29 608 408 64 20 -
NP -2,020 16,582 15,446 13,528 12,904 14,511 14,002 -
-
NP to SH -1,836 16,582 15,446 13,528 12,904 14,511 14,002 -
-
Tax Rate - 1.39% 0.19% -4.71% -3.27% -0.44% -0.14% -
Total Cost 30,940 25,758 24,993 23,078 22,096 17,359 16,806 50.15%
-
Net Worth 33,080 33,407 31,891 28,621 34,969 29,349 27,567 12.91%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 3,241 - - - 1,190 1,555 -
Div Payout % - 19.55% - - - 8.21% 11.11% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 33,080 33,407 31,891 28,621 34,969 29,349 27,567 12.91%
NOSH 163,928 162,091 161,801 161,431 161,300 148,830 145,861 8.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.98% 39.16% 38.20% 36.96% 36.87% 45.53% 45.45% -
ROE -5.55% 49.64% 48.44% 47.26% 36.90% 49.44% 50.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.64 26.12 24.99 22.68 21.70 21.41 21.12 -11.30%
EPS -1.12 10.23 9.55 8.38 8.00 9.75 9.60 -
DPS 0.00 2.00 0.00 0.00 0.00 0.80 1.07 -
NAPS 0.2018 0.2061 0.1971 0.1773 0.2168 0.1972 0.189 4.46%
Adjusted Per Share Value based on latest NOSH - 161,552
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.23 4.72 4.51 4.08 3.91 3.56 3.44 -4.10%
EPS -0.20 1.85 1.72 1.51 1.44 1.62 1.56 -
DPS 0.00 0.36 0.00 0.00 0.00 0.13 0.17 -
NAPS 0.0369 0.0373 0.0356 0.0319 0.039 0.0327 0.0308 12.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.92 1.14 1.82 1.95 2.30 2.69 -
P/RPS 3.17 3.52 4.56 8.03 8.99 10.74 12.74 -60.40%
P/EPS -50.00 8.99 11.94 21.72 24.38 23.59 28.02 -
EY -2.00 11.12 8.37 4.60 4.10 4.24 3.57 -
DY 0.00 2.17 0.00 0.00 0.00 0.35 0.40 -
P/NAPS 2.78 4.46 5.78 10.27 8.99 11.66 14.23 -66.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 24/08/05 26/05/05 24/02/05 25/11/04 24/08/04 25/05/04 -
Price 0.42 0.60 0.97 1.42 1.98 1.96 2.45 -
P/RPS 2.38 2.30 3.88 6.26 9.12 9.15 11.60 -65.17%
P/EPS -37.50 5.87 10.16 16.95 24.75 20.10 25.52 -
EY -2.67 17.05 9.84 5.90 4.04 4.97 3.92 -
DY 0.00 3.33 0.00 0.00 0.00 0.41 0.44 -
P/NAPS 2.08 2.91 4.92 8.01 9.13 9.94 12.96 -70.43%

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