[XOXTECH] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -18.09%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,970 13,596 13,960 14,666 14,186 13,496 14,213 -5.89%
PBT 154 1,024 1,287 1,875 2,162 2,054 2,306 -83.40%
Tax -432 -432 -489 -453 -664 -674 -614 -20.80%
NP -278 592 798 1,422 1,498 1,380 1,692 -
-
NP to SH -364 415 525 987 1,205 1,148 1,462 -
-
Tax Rate 280.52% 42.19% 38.00% 24.16% 30.71% 32.81% 26.63% -
Total Cost 13,248 13,004 13,162 13,244 12,688 12,116 12,521 3.81%
-
Net Worth 51,064 48,507 48,430 48,298 47,235 47,650 47,255 5.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 808 812 -
Div Payout % - - - - - 70.42% 55.56% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 51,064 48,507 48,430 48,298 47,235 47,650 47,255 5.27%
NOSH 173,333 159,615 159,782 161,803 160,666 161,690 162,444 4.39%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.14% 4.35% 5.72% 9.70% 10.56% 10.23% 11.90% -
ROE -0.71% 0.86% 1.08% 2.04% 2.55% 2.41% 3.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.48 8.52 8.74 9.06 8.83 8.35 8.75 -9.88%
EPS -0.21 0.26 0.33 0.61 0.75 0.71 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.2946 0.3039 0.3031 0.2985 0.294 0.2947 0.2909 0.84%
Adjusted Per Share Value based on latest NOSH - 161,803
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.45 1.52 1.56 1.64 1.58 1.51 1.59 -5.93%
EPS -0.04 0.05 0.06 0.11 0.13 0.13 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.09 -
NAPS 0.057 0.0541 0.054 0.0539 0.0527 0.0532 0.0527 5.34%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.24 0.25 0.25 0.26 0.28 0.22 0.17 -
P/RPS 3.21 2.93 2.86 2.87 3.17 2.64 1.94 39.68%
P/EPS -114.29 96.15 76.09 42.62 37.33 30.99 18.89 -
EY -0.88 1.04 1.31 2.35 2.68 3.23 5.29 -
DY 0.00 0.00 0.00 0.00 0.00 2.27 2.94 -
P/NAPS 0.81 0.82 0.82 0.87 0.95 0.75 0.58 24.81%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 28/08/12 24/05/12 23/02/12 22/11/11 18/08/11 -
Price 0.23 0.22 0.26 0.26 0.28 0.25 0.19 -
P/RPS 3.07 2.58 2.98 2.87 3.17 3.00 2.17 25.89%
P/EPS -109.52 84.62 79.13 42.62 37.33 35.21 21.11 -
EY -0.91 1.18 1.26 2.35 2.68 2.84 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 2.00 2.63 -
P/NAPS 0.78 0.72 0.86 0.87 0.95 0.85 0.65 12.86%

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