[XOXTECH] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 5.36%
YoY- 215.66%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 36,606 35,000 31,870 30,809 28,496 27,064 16,086 72.57%
PBT 12,920 12,496 14,447 13,982 13,320 12,432 5,739 71.34%
Tax 608 408 64 20 -30 -28 -18 -
NP 13,528 12,904 14,511 14,002 13,290 12,404 5,721 77.02%
-
NP to SH 13,528 12,904 14,511 14,002 13,290 12,404 5,721 77.02%
-
Tax Rate -4.71% -3.27% -0.44% -0.14% 0.23% 0.23% 0.31% -
Total Cost 23,078 22,096 17,359 16,806 15,206 14,660 10,365 70.09%
-
Net Worth 28,621 34,969 29,349 27,567 23,497 21,452 15,540 49.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 1,190 1,555 4,362 - 776 -
Div Payout % - - 8.21% 11.11% 32.82% - 13.57% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 28,621 34,969 29,349 27,567 23,497 21,452 15,540 49.97%
NOSH 161,431 161,300 148,830 145,861 145,404 90,938 77,625 62.56%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 36.96% 36.87% 45.53% 45.45% 46.64% 45.83% 35.57% -
ROE 47.26% 36.90% 49.44% 50.79% 56.56% 57.82% 36.81% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.68 21.70 21.41 21.12 19.60 29.76 20.72 6.18%
EPS 8.38 8.00 9.75 9.60 9.14 13.64 7.37 8.89%
DPS 0.00 0.00 0.80 1.07 3.00 0.00 1.00 -
NAPS 0.1773 0.2168 0.1972 0.189 0.1616 0.2359 0.2002 -7.74%
Adjusted Per Share Value based on latest NOSH - 146,653
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.08 3.91 3.56 3.44 3.18 3.02 1.79 72.76%
EPS 1.51 1.44 1.62 1.56 1.48 1.38 0.64 76.76%
DPS 0.00 0.00 0.13 0.17 0.49 0.00 0.09 -
NAPS 0.0319 0.039 0.0327 0.0308 0.0262 0.0239 0.0173 50.09%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.82 1.95 2.30 2.69 2.50 3.36 1.47 -
P/RPS 8.03 8.99 10.74 12.74 12.76 11.29 7.09 8.61%
P/EPS 21.72 24.38 23.59 28.02 27.35 24.63 19.95 5.80%
EY 4.60 4.10 4.24 3.57 3.66 4.06 5.01 -5.50%
DY 0.00 0.00 0.35 0.40 1.20 0.00 0.68 -
P/NAPS 10.27 8.99 11.66 14.23 15.47 14.24 7.34 24.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 24/08/04 25/05/04 18/02/04 13/11/03 20/08/03 -
Price 1.42 1.98 1.96 2.45 2.73 3.06 2.95 -
P/RPS 6.26 9.12 9.15 11.60 13.93 10.28 14.24 -42.04%
P/EPS 16.95 24.75 20.10 25.52 29.87 22.43 40.03 -43.46%
EY 5.90 4.04 4.97 3.92 3.35 4.46 2.50 76.79%
DY 0.00 0.00 0.41 0.44 1.10 0.00 0.34 -
P/NAPS 8.01 9.13 9.94 12.96 16.89 12.97 14.74 -33.28%

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