[XOXTECH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -45.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 31,870 23,107 14,248 6,766 16,086 9,862 5,767 212.90%
PBT 14,447 10,487 6,660 3,108 5,739 3,337 1,821 298.28%
Tax 64 15 -15 -7 -18 -10 0 -
NP 14,511 10,502 6,645 3,101 5,721 3,327 1,821 299.46%
-
NP to SH 14,511 10,502 6,645 3,101 5,721 3,327 1,821 299.46%
-
Tax Rate -0.44% -0.14% 0.23% 0.23% 0.31% 0.30% 0.00% -
Total Cost 17,359 12,605 7,603 3,665 10,365 6,535 3,946 168.72%
-
Net Worth 29,349 27,567 23,497 21,452 15,540 13,330 5,800 195.03%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,190 1,166 2,181 - 776 - - -
Div Payout % 8.21% 11.11% 32.82% - 13.57% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 29,349 27,567 23,497 21,452 15,540 13,330 5,800 195.03%
NOSH 148,830 145,861 145,404 90,938 77,625 73,606 67,444 69.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 45.53% 45.45% 46.64% 45.83% 35.57% 33.74% 31.58% -
ROE 49.44% 38.10% 28.28% 14.46% 36.81% 24.96% 31.40% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.41 15.84 9.80 7.44 20.72 13.40 8.55 84.50%
EPS 9.75 7.20 4.57 3.41 7.37 4.52 2.70 135.55%
DPS 0.80 0.80 1.50 0.00 1.00 0.00 0.00 -
NAPS 0.1972 0.189 0.1616 0.2359 0.2002 0.1811 0.086 73.97%
Adjusted Per Share Value based on latest NOSH - 90,938
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.56 2.58 1.59 0.75 1.79 1.10 0.64 214.26%
EPS 1.62 1.17 0.74 0.35 0.64 0.37 0.20 303.84%
DPS 0.13 0.13 0.24 0.00 0.09 0.00 0.00 -
NAPS 0.0327 0.0308 0.0262 0.0239 0.0173 0.0149 0.0065 193.88%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.30 2.69 2.50 3.36 1.47 0.55 0.00 -
P/RPS 10.74 16.98 25.51 45.16 7.09 4.10 0.00 -
P/EPS 23.59 37.36 54.70 98.53 19.95 12.17 0.00 -
EY 4.24 2.68 1.83 1.01 5.01 8.22 0.00 -
DY 0.35 0.30 0.60 0.00 0.68 0.00 0.00 -
P/NAPS 11.66 14.23 15.47 14.24 7.34 3.04 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 25/05/04 18/02/04 13/11/03 20/08/03 12/05/03 23/01/03 -
Price 1.96 2.45 2.73 3.06 2.95 0.82 0.00 -
P/RPS 9.15 15.47 27.86 41.13 14.24 6.12 0.00 -
P/EPS 20.10 34.03 59.74 89.74 40.03 18.14 0.00 -
EY 4.97 2.94 1.67 1.11 2.50 5.51 0.00 -
DY 0.41 0.33 0.55 0.00 0.34 0.00 0.00 -
P/NAPS 9.94 12.96 16.89 12.97 14.74 4.53 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