[XOXTECH] QoQ Quarter Result on 30-Sep-2014 [#1]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 76.87%
YoY- -44.59%
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 12,414 9,807 8,314 6,642 8,691 9,027 10,701 10.43%
PBT 528 -588 -359 -2,068 -9,800 -1,755 -1,873 -
Tax -235 -168 -119 -154 -127 -122 -135 44.85%
NP 293 -756 -478 -2,222 -9,927 -1,877 -2,008 -
-
NP to SH -41 -903 -798 -2,312 -9,996 -1,957 -1,991 -92.54%
-
Tax Rate 44.51% - - - - - - -
Total Cost 12,121 10,563 8,792 8,864 18,618 10,904 12,709 -3.11%
-
Net Worth 30,196 26,346 26,475 26,226 28,501 38,540 40,442 -17.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,196 26,346 26,475 26,226 28,501 38,540 40,442 -17.74%
NOSH 205,000 177,058 177,333 176,488 177,030 176,306 177,767 9.99%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.36% -7.71% -5.75% -33.45% -114.22% -20.79% -18.76% -
ROE -0.14% -3.43% -3.01% -8.82% -35.07% -5.08% -4.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.06 5.54 4.69 3.76 4.91 5.12 6.02 0.44%
EPS -0.02 -0.51 -0.45 -1.31 -5.65 -1.11 -1.12 -93.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.1488 0.1493 0.1486 0.161 0.2186 0.2275 -25.21%
Adjusted Per Share Value based on latest NOSH - 176,488
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.39 1.09 0.93 0.74 0.97 1.01 1.19 10.94%
EPS 0.00 -0.10 -0.09 -0.26 -1.12 -0.22 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.0294 0.0295 0.0293 0.0318 0.043 0.0451 -17.69%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.135 0.185 0.21 0.19 0.20 0.20 0.185 -
P/RPS 2.23 3.34 4.48 5.05 4.07 3.91 3.07 -19.24%
P/EPS -675.00 -36.27 -46.67 -14.50 -3.54 -18.02 -16.52 1094.39%
EY -0.15 -2.76 -2.14 -6.89 -28.23 -5.55 -6.05 -91.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.24 1.41 1.28 1.24 0.91 0.81 8.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 22/05/15 27/02/15 28/11/14 29/08/14 23/05/14 21/02/14 -
Price 0.12 0.15 0.20 0.22 0.215 0.22 0.24 -
P/RPS 1.98 2.71 4.27 5.85 4.38 4.30 3.99 -37.40%
P/EPS -600.00 -29.41 -44.44 -16.79 -3.81 -19.82 -21.43 827.69%
EY -0.17 -3.40 -2.25 -5.95 -26.26 -5.05 -4.67 -89.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.01 1.34 1.48 1.34 1.01 1.05 -15.92%

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