[XOXTECH] QoQ 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- 59.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 8,859 7,482 6,766 6,224 4,095 3,497 2,270 147.67%
PBT 3,827 3,552 3,108 2,403 1,516 1,148 673 218.25%
Tax 30 -8 -7 -8 -10 0 0 -
NP 3,857 3,544 3,101 2,395 1,506 1,148 673 219.91%
-
NP to SH 3,857 3,544 3,101 2,395 1,506 1,148 673 219.91%
-
Tax Rate -0.78% 0.23% 0.23% 0.33% 0.66% 0.00% 0.00% -
Total Cost 5,002 3,938 3,665 3,829 2,589 2,349 1,597 113.92%
-
Net Worth 27,717 23,568 21,452 18,093 16,331 5,807 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 1,173 2,187 - 903 - - - -
Div Payout % 30.42% 61.73% - 37.74% - - - -
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 27,717 23,568 21,452 18,093 16,331 5,807 0 -
NOSH 146,653 145,843 90,938 90,377 90,179 67,529 67,300 68.00%
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 43.54% 47.37% 45.83% 38.48% 36.78% 32.83% 29.65% -
ROE 13.92% 15.04% 14.46% 13.24% 9.22% 19.77% 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 6.04 5.13 7.44 6.89 4.54 5.18 3.37 47.49%
EPS 2.63 2.43 3.41 2.65 1.67 1.70 1.00 90.42%
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 0.99 0.83 0.75 0.69 0.46 0.39 0.25 150.09%
EPS 0.43 0.40 0.35 0.27 0.17 0.13 0.08 206.53%
DPS 0.13 0.24 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0309 0.0263 0.0239 0.0202 0.0182 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 44.53 48.73 45.16 21.35 12.11 0.00 0.00 -
P/EPS 102.28 102.88 98.53 55.47 32.93 0.00 0.00 -
EY 0.98 0.97 1.01 1.80 3.04 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 40.56 53.21 41.13 42.84 18.06 0.00 0.00 -
P/EPS 93.16 112.35 89.74 111.32 49.10 0.00 0.00 -
EY 1.07 0.89 1.11 0.90 2.04 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