[XOXTECH] QoQ Quarter Result on 30-Sep-2004 [#1]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -19.53%
YoY- 4.03%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 12,010 12,027 9,553 8,750 8,763 8,859 7,482 37.13%
PBT 5,209 5,147 3,336 3,124 3,960 3,827 3,552 29.10%
Tax -212 -326 202 102 49 30 -8 790.63%
NP 4,997 4,821 3,538 3,226 4,009 3,857 3,544 25.76%
-
NP to SH 4,997 4,821 3,538 3,226 4,009 3,857 3,544 25.76%
-
Tax Rate 4.07% 6.33% -6.06% -3.27% -1.24% -0.78% 0.23% -
Total Cost 7,013 7,206 6,015 5,524 4,754 5,002 3,938 46.97%
-
Net Worth 33,546 31,993 28,643 34,969 31,124 27,717 23,568 26.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,627 - - - 1,262 1,173 2,187 -17.91%
Div Payout % 32.57% - - - 31.50% 30.42% 61.73% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 33,546 31,993 28,643 34,969 31,124 27,717 23,568 26.56%
NOSH 162,768 162,323 161,552 161,300 157,834 146,653 145,843 7.60%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 41.61% 40.08% 37.04% 36.87% 45.75% 43.54% 47.37% -
ROE 14.90% 15.07% 12.35% 9.23% 12.88% 13.92% 15.04% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.38 7.41 5.91 5.42 5.55 6.04 5.13 27.46%
EPS 3.07 2.97 2.19 2.00 2.54 2.63 2.43 16.88%
DPS 1.00 0.00 0.00 0.00 0.80 0.80 1.50 -23.70%
NAPS 0.2061 0.1971 0.1773 0.2168 0.1972 0.189 0.1616 17.62%
Adjusted Per Share Value based on latest NOSH - 161,300
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.34 1.34 1.07 0.98 0.98 0.99 0.83 37.66%
EPS 0.56 0.54 0.39 0.36 0.45 0.43 0.40 25.17%
DPS 0.18 0.00 0.00 0.00 0.14 0.13 0.24 -17.46%
NAPS 0.0374 0.0357 0.032 0.039 0.0347 0.0309 0.0263 26.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.92 1.14 1.82 1.95 2.30 2.69 2.50 -
P/RPS 12.47 15.39 30.78 35.95 41.43 44.53 48.73 -59.72%
P/EPS 29.97 38.38 83.11 97.50 90.55 102.28 102.88 -56.08%
EY 3.34 2.61 1.20 1.03 1.10 0.98 0.97 128.19%
DY 1.09 0.00 0.00 0.00 0.35 0.30 0.60 48.93%
P/NAPS 4.46 5.78 10.27 8.99 11.66 14.23 15.47 -56.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 24/02/05 25/11/04 24/08/04 25/05/04 18/02/04 -
Price 0.60 0.97 1.42 1.98 1.96 2.45 2.73 -
P/RPS 8.13 13.09 24.01 36.50 35.30 40.56 53.21 -71.45%
P/EPS 19.54 32.66 64.84 99.00 77.17 93.16 112.35 -68.87%
EY 5.12 3.06 1.54 1.01 1.30 1.07 0.89 221.40%
DY 1.67 0.00 0.00 0.00 0.41 0.33 0.55 109.82%
P/NAPS 2.91 4.92 8.01 9.13 9.94 12.96 16.89 -69.07%

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