[XOXTECH] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 21.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 28,496 27,064 16,086 13,149 11,534 9,080 0 -
PBT 13,320 12,432 5,739 4,449 3,642 2,692 0 -
Tax -30 -28 -18 -13 0 0 0 -
NP 13,290 12,404 5,721 4,436 3,642 2,692 0 -
-
NP to SH 13,290 12,404 5,721 4,436 3,642 2,692 0 -
-
Tax Rate 0.23% 0.23% 0.31% 0.29% 0.00% 0.00% - -
Total Cost 15,206 14,660 10,365 8,713 7,892 6,388 0 -
-
Net Worth 23,497 21,452 15,540 13,330 5,800 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,362 - 776 - - - - -
Div Payout % 32.82% - 13.57% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 23,497 21,452 15,540 13,330 5,800 0 0 -
NOSH 145,404 90,938 77,625 73,606 67,444 67,300 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 46.64% 45.83% 35.57% 33.74% 31.58% 29.65% 0.00% -
ROE 56.56% 57.82% 36.81% 33.28% 62.79% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.60 29.76 20.72 17.86 17.10 13.49 0.00 -
EPS 9.14 13.64 7.37 6.03 5.40 4.00 0.00 -
DPS 3.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1616 0.2359 0.2002 0.1811 0.086 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,179
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.22 3.06 1.82 1.49 1.30 1.03 0.00 -
EPS 1.50 1.40 0.65 0.50 0.41 0.30 0.00 -
DPS 0.49 0.00 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0242 0.0176 0.0151 0.0066 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.50 3.36 1.47 0.55 0.00 0.00 0.00 -
P/RPS 12.76 11.29 7.09 3.08 0.00 0.00 0.00 -
P/EPS 27.35 24.63 19.95 9.13 0.00 0.00 0.00 -
EY 3.66 4.06 5.01 10.96 0.00 0.00 0.00 -
DY 1.20 0.00 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 15.47 14.24 7.34 3.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 13/11/03 20/08/03 12/05/03 23/01/03 - - -
Price 2.73 3.06 2.95 0.82 0.00 0.00 0.00 -
P/RPS 13.93 10.28 14.24 4.59 0.00 0.00 0.00 -
P/EPS 29.87 22.43 40.03 13.61 0.00 0.00 0.00 -
EY 3.35 4.46 2.50 7.35 0.00 0.00 0.00 -
DY 1.10 0.00 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 16.89 12.97 14.74 4.53 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