[XOXTECH] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 42.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 31,870 29,331 24,567 20,582 16,086 9,862 5,767 212.90%
PBT 14,447 12,890 10,579 8,175 5,740 3,337 1,821 298.28%
Tax 64 7 -33 -25 -18 -10 0 -
NP 14,511 12,897 10,546 8,150 5,722 3,327 1,821 299.46%
-
NP to SH 14,511 12,897 10,546 8,150 5,722 3,327 1,821 299.46%
-
Tax Rate -0.44% -0.05% 0.31% 0.31% 0.31% 0.30% 0.00% -
Total Cost 17,359 16,434 14,021 12,432 10,364 6,535 3,946 168.72%
-
Net Worth 31,124 27,717 23,568 21,452 18,093 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,623 4,264 3,091 903 - - - -
Div Payout % 31.86% 33.07% 29.31% 11.09% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 31,124 27,717 23,568 21,452 18,093 0 0 -
NOSH 157,834 146,653 145,843 90,938 90,377 90,179 67,529 76.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 45.53% 43.97% 42.93% 39.60% 35.57% 33.74% 31.58% -
ROE 46.62% 46.53% 44.75% 37.99% 31.62% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.19 20.00 16.84 22.63 17.80 10.94 8.54 77.56%
EPS 9.19 8.79 7.23 8.96 6.33 3.69 2.70 126.44%
DPS 2.93 2.91 2.12 0.99 0.00 0.00 0.00 -
NAPS 0.1972 0.189 0.1616 0.2359 0.2002 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,938
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.56 3.27 2.74 2.30 1.79 1.10 0.64 214.26%
EPS 1.62 1.44 1.18 0.91 0.64 0.37 0.20 303.84%
DPS 0.52 0.48 0.34 0.10 0.00 0.00 0.00 -
NAPS 0.0347 0.0309 0.0263 0.0239 0.0202 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.30 2.69 2.50 3.36 1.47 0.55 0.00 -
P/RPS 11.39 13.45 14.84 14.85 8.26 5.03 0.00 -
P/EPS 25.02 30.59 34.57 37.49 23.22 14.91 0.00 -
EY 4.00 3.27 2.89 2.67 4.31 6.71 0.00 -
DY 1.27 1.08 0.85 0.30 0.00 0.00 0.00 -
P/NAPS 11.66 14.23 15.47 14.24 7.34 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 25/05/04 18/02/04 13/11/03 - - - -
Price 1.96 2.45 2.73 3.06 0.00 0.00 0.00 -
P/RPS 9.71 12.25 16.21 13.52 0.00 0.00 0.00 -
P/EPS 21.32 27.86 37.75 34.14 0.00 0.00 0.00 -
EY 4.69 3.59 2.65 2.93 0.00 0.00 0.00 -
DY 1.49 1.19 0.78 0.32 0.00 0.00 0.00 -
P/NAPS 9.94 12.96 16.89 12.97 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