[XOXTECH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -34.52%
YoY- 13.37%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,867 37,177 24,763 14,956 6,642 39,396 30,705 -49.93%
PBT 426 -2,487 -3,015 -2,427 -2,068 -14,813 -5,013 -
Tax -262 -676 -441 -273 -154 -558 -431 -28.21%
NP 164 -3,163 -3,456 -2,700 -2,222 -15,371 -5,444 -
-
NP to SH -424 -4,054 -4,013 -3,110 -2,312 -15,543 -5,547 -81.96%
-
Tax Rate 61.50% - - - - - - -
Total Cost 10,703 40,340 28,219 17,656 8,864 54,767 36,149 -55.54%
-
Net Worth 27,348 26,190 26,305 26,381 26,226 28,530 38,740 -20.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 27,348 26,190 26,305 26,381 26,226 28,530 38,740 -20.70%
NOSH 176,666 177,807 176,784 176,704 176,488 177,098 177,220 -0.20%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.51% -8.51% -13.96% -18.05% -33.45% -39.02% -17.73% -
ROE -1.55% -15.48% -15.26% -11.79% -8.82% -54.48% -14.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.15 20.91 14.01 8.46 3.76 22.25 17.33 -49.84%
EPS -0.24 -2.28 -2.27 -1.76 -1.31 -8.78 -3.13 -81.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1548 0.1473 0.1488 0.1493 0.1486 0.1611 0.2186 -20.53%
Adjusted Per Share Value based on latest NOSH - 177,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.23 4.20 2.80 1.69 0.75 4.45 3.47 -49.88%
EPS -0.05 -0.46 -0.45 -0.35 -0.26 -1.76 -0.63 -81.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0296 0.0297 0.0298 0.0296 0.0322 0.0438 -20.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.115 0.135 0.185 0.21 0.19 0.20 0.20 -
P/RPS 1.87 0.65 1.32 2.48 5.05 0.90 1.15 38.24%
P/EPS -47.92 -5.92 -8.15 -11.93 -14.50 -2.28 -6.39 282.65%
EY -2.09 -16.89 -12.27 -8.38 -6.89 -43.88 -15.65 -73.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 1.24 1.41 1.28 1.24 0.91 -12.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 22/05/15 27/02/15 28/11/14 29/08/14 23/05/14 -
Price 0.115 0.12 0.15 0.20 0.22 0.215 0.22 -
P/RPS 1.87 0.57 1.07 2.36 5.85 0.97 1.27 29.39%
P/EPS -47.92 -5.26 -6.61 -11.36 -16.79 -2.45 -7.03 259.08%
EY -2.09 -19.00 -15.13 -8.80 -5.95 -40.82 -14.23 -72.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 1.01 1.34 1.48 1.33 1.01 -18.71%

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