[XOXTECH] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -89.26%
YoY- -63.85%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 50,241 39,317 26,566 13,596 56,308 42,348 27,682 48.84%
PBT -6,246 1,586 1,178 1,024 7,378 6,091 4,216 -
Tax -1,206 -1,251 -864 -432 -2,280 -1,791 -1,338 -6.69%
NP -7,452 335 314 592 5,098 4,300 2,878 -
-
NP to SH -8,058 -15 51 415 3,865 3,340 2,353 -
-
Tax Rate - 78.88% 73.34% 42.19% 30.90% 29.40% 31.74% -
Total Cost 57,693 38,982 26,252 13,004 51,210 38,048 24,804 75.64%
-
Net Worth 43,021 44,789 50,082 48,507 49,013 48,163 47,382 -6.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 808 806 805 -
Div Payout % - - - - 20.92% 24.15% 34.25% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 43,021 44,789 50,082 48,507 49,013 48,163 47,382 -6.23%
NOSH 171,812 150,000 170,000 159,615 161,706 161,352 161,164 4.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -14.83% 0.85% 1.18% 4.35% 9.05% 10.15% 10.40% -
ROE -18.73% -0.03% 0.10% 0.86% 7.89% 6.93% 4.97% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.24 26.21 15.63 8.52 34.82 26.25 17.18 42.59%
EPS -4.69 -0.01 0.03 0.26 2.39 2.07 1.46 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.2504 0.2986 0.2946 0.3039 0.3031 0.2985 0.294 -10.15%
Adjusted Per Share Value based on latest NOSH - 159,615
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.61 4.39 2.96 1.52 6.28 4.73 3.09 48.87%
EPS -0.90 0.00 0.01 0.05 0.43 0.37 0.26 -
DPS 0.00 0.00 0.00 0.00 0.09 0.09 0.09 -
NAPS 0.048 0.05 0.0559 0.0541 0.0547 0.0537 0.0529 -6.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.185 0.185 0.24 0.25 0.25 0.26 0.28 -
P/RPS 0.63 0.71 1.54 2.93 0.72 0.99 1.63 -46.97%
P/EPS -3.94 -1,850.00 800.00 96.15 10.46 12.56 19.18 -
EY -25.35 -0.05 0.13 1.04 9.56 7.96 5.21 -
DY 0.00 0.00 0.00 0.00 2.00 1.92 1.79 -
P/NAPS 0.74 0.62 0.81 0.82 0.82 0.87 0.95 -15.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 25/02/13 28/11/12 28/08/12 24/05/12 23/02/12 -
Price 0.18 0.22 0.23 0.22 0.26 0.26 0.28 -
P/RPS 0.62 0.84 1.47 2.58 0.75 0.99 1.63 -47.53%
P/EPS -3.84 -2,200.00 766.67 84.62 10.88 12.56 19.18 -
EY -26.06 -0.05 0.13 1.18 9.19 7.96 5.21 -
DY 0.00 0.00 0.00 0.00 1.92 1.92 1.79 -
P/NAPS 0.72 0.74 0.78 0.72 0.86 0.87 0.95 -16.88%

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