[XOXTECH] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 36.26%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 7,243 7,230 12,010 12,027 9,553 8,750 8,763 -11.89%
PBT 194 -419 5,209 5,147 3,336 3,124 3,960 -86.53%
Tax 135 -86 -212 -326 202 102 49 96.16%
NP 329 -505 4,997 4,821 3,538 3,226 4,009 -81.02%
-
NP to SH 302 -459 4,997 4,821 3,538 3,226 4,009 -82.07%
-
Tax Rate -69.59% - 4.07% 6.33% -6.06% -3.27% -1.24% -
Total Cost 6,914 7,735 7,013 7,206 6,015 5,524 4,754 28.27%
-
Net Worth 43,329 33,080 33,546 31,993 28,643 34,969 31,124 24.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 1,627 - - - 1,262 -
Div Payout % - - 32.57% - - - 31.50% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 43,329 33,080 33,546 31,993 28,643 34,969 31,124 24.60%
NOSH 158,947 163,928 162,768 162,323 161,552 161,300 157,834 0.46%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.54% -6.98% 41.61% 40.08% 37.04% 36.87% 45.75% -
ROE 0.70% -1.39% 14.90% 15.07% 12.35% 9.23% 12.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.56 4.41 7.38 7.41 5.91 5.42 5.55 -12.24%
EPS 0.19 -0.28 3.07 2.97 2.19 2.00 2.54 -82.16%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.80 -
NAPS 0.2726 0.2018 0.2061 0.1971 0.1773 0.2168 0.1972 24.01%
Adjusted Per Share Value based on latest NOSH - 162,323
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.82 0.82 1.36 1.36 1.08 0.99 0.99 -11.77%
EPS 0.03 -0.05 0.56 0.54 0.40 0.36 0.45 -83.47%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.14 -
NAPS 0.049 0.0374 0.0379 0.0362 0.0324 0.0395 0.0352 24.59%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.56 0.92 1.14 1.82 1.95 2.30 -
P/RPS 8.34 12.70 12.47 15.39 30.78 35.95 41.43 -65.55%
P/EPS 200.00 -200.00 29.97 38.38 83.11 97.50 90.55 69.35%
EY 0.50 -0.50 3.34 2.61 1.20 1.03 1.10 -40.79%
DY 0.00 0.00 1.09 0.00 0.00 0.00 0.35 -
P/NAPS 1.39 2.78 4.46 5.78 10.27 8.99 11.66 -75.68%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/11/05 24/08/05 26/05/05 24/02/05 25/11/04 24/08/04 -
Price 0.43 0.42 0.60 0.97 1.42 1.98 1.96 -
P/RPS 9.44 9.52 8.13 13.09 24.01 36.50 35.30 -58.39%
P/EPS 226.32 -150.00 19.54 32.66 64.84 99.00 77.17 104.48%
EY 0.44 -0.67 5.12 3.06 1.54 1.01 1.30 -51.33%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.41 -
P/NAPS 1.58 2.08 2.91 4.92 8.01 9.13 9.94 -70.55%

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