[XOXTECH] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -14.33%
YoY- -92.77%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 33,454 32,674 35,061 39,396 41,664 45,388 47,657 -21.03%
PBT -12,815 -13,982 -15,496 -14,813 -12,849 -10,686 -8,659 29.89%
Tax -568 -522 -538 -558 -386 -651 -948 -28.95%
NP -13,383 -14,504 -16,034 -15,371 -13,235 -11,337 -9,607 24.75%
-
NP to SH -14,009 -15,063 -16,256 -15,543 -13,595 -11,704 -10,077 24.58%
-
Tax Rate - - - - - - - -
Total Cost 46,837 47,178 51,095 54,767 54,899 56,725 57,264 -12.55%
-
Net Worth 26,346 26,475 26,226 28,501 38,540 40,442 42,888 -27.75%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 26,346 26,475 26,226 28,501 38,540 40,442 42,888 -27.75%
NOSH 177,058 177,333 176,488 177,030 176,306 177,767 177,666 -0.22%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -40.00% -44.39% -45.73% -39.02% -31.77% -24.98% -20.16% -
ROE -53.17% -56.89% -61.98% -54.53% -35.27% -28.94% -23.50% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.89 18.43 19.87 22.25 23.63 25.53 26.82 -20.85%
EPS -7.91 -8.49 -9.21 -8.78 -7.71 -6.58 -5.67 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.1493 0.1486 0.161 0.2186 0.2275 0.2414 -27.59%
Adjusted Per Share Value based on latest NOSH - 177,030
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.78 3.69 3.96 4.45 4.71 5.13 5.39 -21.08%
EPS -1.58 -1.70 -1.84 -1.76 -1.54 -1.32 -1.14 24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0299 0.0296 0.0322 0.0436 0.0457 0.0485 -27.74%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.185 0.21 0.19 0.20 0.20 0.185 0.20 -
P/RPS 0.98 1.14 0.96 0.90 0.85 0.72 0.75 19.54%
P/EPS -2.34 -2.47 -2.06 -2.28 -2.59 -2.81 -3.53 -23.99%
EY -42.77 -40.45 -48.48 -43.90 -38.56 -35.59 -28.36 31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.41 1.28 1.24 0.91 0.81 0.83 30.71%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 28/11/14 29/08/14 23/05/14 21/02/14 29/11/13 -
Price 0.15 0.20 0.22 0.215 0.22 0.24 0.185 -
P/RPS 0.79 1.09 1.11 0.97 0.93 0.94 0.69 9.45%
P/EPS -1.90 -2.35 -2.39 -2.45 -2.85 -3.65 -3.26 -30.24%
EY -52.75 -42.47 -41.87 -40.84 -35.05 -27.43 -30.66 43.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.34 1.48 1.34 1.01 1.05 0.77 19.84%

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