[XOXTECH] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 71.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 23,107 14,248 6,766 16,086 9,862 5,767 2,270 369.02%
PBT 10,487 6,660 3,108 5,739 3,337 1,821 673 522.82%
Tax 15 -15 -7 -18 -10 0 0 -
NP 10,502 6,645 3,101 5,721 3,327 1,821 673 523.41%
-
NP to SH 10,502 6,645 3,101 5,721 3,327 1,821 673 523.41%
-
Tax Rate -0.14% 0.23% 0.23% 0.31% 0.30% 0.00% 0.00% -
Total Cost 12,605 7,603 3,665 10,365 6,535 3,946 1,597 295.92%
-
Net Worth 27,567 23,497 21,452 15,540 13,330 5,800 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,166 2,181 - 776 - - - -
Div Payout % 11.11% 32.82% - 13.57% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 27,567 23,497 21,452 15,540 13,330 5,800 0 -
NOSH 145,861 145,404 90,938 77,625 73,606 67,444 67,300 67.39%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 45.45% 46.64% 45.83% 35.57% 33.74% 31.58% 29.65% -
ROE 38.10% 28.28% 14.46% 36.81% 24.96% 31.40% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.84 9.80 7.44 20.72 13.40 8.55 3.37 180.33%
EPS 7.20 4.57 3.41 7.37 4.52 2.70 1.00 272.42%
DPS 0.80 1.50 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.189 0.1616 0.2359 0.2002 0.1811 0.086 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,377
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.58 1.59 0.75 1.79 1.10 0.64 0.25 373.33%
EPS 1.17 0.74 0.35 0.64 0.37 0.20 0.08 497.06%
DPS 0.13 0.24 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0308 0.0262 0.0239 0.0173 0.0149 0.0065 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.69 2.50 3.36 1.47 0.55 0.00 0.00 -
P/RPS 16.98 25.51 45.16 7.09 4.10 0.00 0.00 -
P/EPS 37.36 54.70 98.53 19.95 12.17 0.00 0.00 -
EY 2.68 1.83 1.01 5.01 8.22 0.00 0.00 -
DY 0.30 0.60 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 14.23 15.47 14.24 7.34 3.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 18/02/04 13/11/03 20/08/03 12/05/03 23/01/03 - -
Price 2.45 2.73 3.06 2.95 0.82 0.00 0.00 -
P/RPS 15.47 27.86 41.13 14.24 6.12 0.00 0.00 -
P/EPS 34.03 59.74 89.74 40.03 18.14 0.00 0.00 -
EY 2.94 1.67 1.11 2.50 5.51 0.00 0.00 -
DY 0.33 0.55 0.00 0.34 0.00 0.00 0.00 -
P/NAPS 12.96 16.89 12.97 14.74 4.53 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