[XOXTECH] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 71.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 29,331 24,567 20,582 16,086 9,862 5,767 2,270 449.78%
PBT 12,890 10,579 8,175 5,740 3,337 1,821 673 614.57%
Tax 7 -33 -25 -18 -10 0 0 -
NP 12,897 10,546 8,150 5,722 3,327 1,821 673 614.82%
-
NP to SH 12,897 10,546 8,150 5,722 3,327 1,821 673 614.82%
-
Tax Rate -0.05% 0.31% 0.31% 0.31% 0.30% 0.00% 0.00% -
Total Cost 16,434 14,021 12,432 10,364 6,535 3,946 1,597 372.43%
-
Net Worth 27,717 23,568 21,452 18,093 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,264 3,091 903 - - - - -
Div Payout % 33.07% 29.31% 11.09% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 27,717 23,568 21,452 18,093 0 0 0 -
NOSH 146,653 145,843 90,938 90,377 90,179 67,529 67,300 68.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 43.97% 42.93% 39.60% 35.57% 33.74% 31.58% 29.65% -
ROE 46.53% 44.75% 37.99% 31.62% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.00 16.84 22.63 17.80 10.94 8.54 3.37 227.43%
EPS 8.79 7.23 8.96 6.33 3.69 2.70 1.00 325.35%
DPS 2.91 2.12 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.189 0.1616 0.2359 0.2002 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,377
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.27 2.74 2.30 1.79 1.10 0.64 0.25 454.27%
EPS 1.44 1.18 0.91 0.64 0.37 0.20 0.08 585.62%
DPS 0.48 0.34 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0263 0.0239 0.0202 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.69 2.50 3.36 1.47 0.55 0.00 0.00 -
P/RPS 13.45 14.84 14.85 8.26 5.03 0.00 0.00 -
P/EPS 30.59 34.57 37.49 23.22 14.91 0.00 0.00 -
EY 3.27 2.89 2.67 4.31 6.71 0.00 0.00 -
DY 1.08 0.85 0.30 0.00 0.00 0.00 0.00 -
P/NAPS 14.23 15.47 14.24 7.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 18/02/04 13/11/03 - - - - -
Price 2.45 2.73 3.06 0.00 0.00 0.00 0.00 -
P/RPS 12.25 16.21 13.52 0.00 0.00 0.00 0.00 -
P/EPS 27.86 37.75 34.14 0.00 0.00 0.00 0.00 -
EY 3.59 2.65 2.93 0.00 0.00 0.00 0.00 -
DY 1.19 0.78 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 12.96 16.89 12.97 0.00 0.00 0.00 0.00 -

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