[XOXTECH] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -1.02%
YoY- 73.92%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 32,011 21,833 10,867 37,177 24,763 14,956 6,642 185.04%
PBT 734 170 426 -2,487 -3,015 -2,427 -2,068 -
Tax -1,116 -725 -262 -676 -441 -273 -154 274.02%
NP -382 -555 164 -3,163 -3,456 -2,700 -2,222 -69.04%
-
NP to SH -1,983 -1,667 -424 -4,054 -4,013 -3,110 -2,312 -9.71%
-
Tax Rate 152.04% 426.47% 61.50% - - - - -
Total Cost 32,393 22,388 10,703 40,340 28,219 17,656 8,864 137.06%
-
Net Worth 24,532 25,690 27,348 26,190 26,305 26,381 26,226 -4.35%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 24,532 25,690 27,348 26,190 26,305 26,381 26,226 -4.35%
NOSH 188,857 185,222 176,666 177,807 176,784 176,704 176,488 4.61%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -1.19% -2.54% 1.51% -8.51% -13.96% -18.05% -33.45% -
ROE -8.08% -6.49% -1.55% -15.48% -15.26% -11.79% -8.82% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 16.95 11.79 6.15 20.91 14.01 8.46 3.76 172.64%
EPS -1.05 -0.90 -0.24 -2.28 -2.27 -1.76 -1.31 -13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.1387 0.1548 0.1473 0.1488 0.1493 0.1486 -8.56%
Adjusted Per Share Value based on latest NOSH - 205,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.57 2.44 1.21 4.15 2.76 1.67 0.74 185.23%
EPS -0.22 -0.19 -0.05 -0.45 -0.45 -0.35 -0.26 -10.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0287 0.0305 0.0292 0.0294 0.0294 0.0293 -4.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.17 0.115 0.115 0.135 0.185 0.21 0.19 -
P/RPS 1.00 0.98 1.87 0.65 1.32 2.48 5.05 -65.99%
P/EPS -16.19 -12.78 -47.92 -5.92 -8.15 -11.93 -14.50 7.61%
EY -6.18 -7.83 -2.09 -16.89 -12.27 -8.38 -6.89 -6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.83 0.74 0.92 1.24 1.41 1.28 1.55%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 26/11/15 25/08/15 22/05/15 27/02/15 28/11/14 -
Price 0.27 0.105 0.115 0.12 0.15 0.20 0.22 -
P/RPS 1.59 0.89 1.87 0.57 1.07 2.36 5.85 -58.00%
P/EPS -25.71 -11.67 -47.92 -5.26 -6.61 -11.36 -16.79 32.81%
EY -3.89 -8.57 -2.09 -19.00 -15.13 -8.80 -5.95 -24.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.76 0.74 0.81 1.01 1.34 1.48 25.44%

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