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

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -20.95%
YoY- -63.85%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,924 12,751 12,970 13,596 13,960 14,666 14,186 -16.00%
PBT -7,832 408 154 1,024 1,287 1,875 2,162 -
Tax 45 -387 -432 -432 -489 -453 -664 -
NP -7,787 21 -278 592 798 1,422 1,498 -
-
NP to SH -8,043 -66 -364 415 525 987 1,205 -
-
Tax Rate - 94.85% 280.52% 42.19% 38.00% 24.16% 30.71% -
Total Cost 18,711 12,730 13,248 13,004 13,162 13,244 12,688 29.59%
-
Net Worth 44,360 49,268 51,064 48,507 48,430 48,298 47,235 -4.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 44,360 49,268 51,064 48,507 48,430 48,298 47,235 -4.10%
NOSH 177,158 165,000 173,333 159,615 159,782 161,803 160,666 6.73%
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 -71.28% 0.16% -2.14% 4.35% 5.72% 9.70% 10.56% -
ROE -18.13% -0.13% -0.71% 0.86% 1.08% 2.04% 2.55% -
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 6.17 7.73 7.48 8.52 8.74 9.06 8.83 -21.27%
EPS -4.54 -0.04 -0.21 0.26 0.33 0.61 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.23 1.44 1.47 1.54 1.58 1.66 1.60 -16.09%
EPS -0.91 -0.01 -0.04 0.05 0.06 0.11 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0557 0.0577 0.0548 0.0547 0.0546 0.0534 -4.16%
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 3.00 2.39 3.21 2.93 2.86 2.87 3.17 -3.61%
P/EPS -4.07 -462.50 -114.29 96.15 76.09 42.62 37.33 -
EY -24.54 -0.22 -0.88 1.04 1.31 2.35 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.92 2.85 3.07 2.58 2.98 2.87 3.17 -5.33%
P/EPS -3.96 -550.00 -109.52 84.62 79.13 42.62 37.33 -
EY -25.22 -0.18 -0.91 1.18 1.26 2.35 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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