[XOXTECH] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 170.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 20,582 16,086 9,862 5,767 2,270 806.69%
PBT 8,175 5,740 3,337 1,821 673 1114.71%
Tax -25 -18 -10 0 0 -
NP 8,150 5,722 3,327 1,821 673 1110.99%
-
NP to SH 8,150 5,722 3,327 1,821 673 1110.99%
-
Tax Rate 0.31% 0.31% 0.30% 0.00% 0.00% -
Total Cost 12,432 10,364 6,535 3,946 1,597 678.45%
-
Net Worth 21,452 18,093 0 0 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 903 - - - - -
Div Payout % 11.09% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 21,452 18,093 0 0 0 -
NOSH 90,938 90,377 90,179 67,529 67,300 35.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 39.60% 35.57% 33.74% 31.58% 29.65% -
ROE 37.99% 31.62% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.63 17.80 10.94 8.54 3.37 571.51%
EPS 8.96 6.33 3.69 2.70 1.00 796.00%
DPS 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.2359 0.2002 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,529
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.30 1.79 1.10 0.64 0.25 819.99%
EPS 0.91 0.64 0.37 0.20 0.08 1037.50%
DPS 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0202 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - -
Price 3.36 1.47 0.55 0.00 0.00 -
P/RPS 14.85 8.26 5.03 0.00 0.00 -
P/EPS 37.49 23.22 14.91 0.00 0.00 -
EY 2.67 4.31 6.71 0.00 0.00 -
DY 0.30 0.00 0.00 0.00 0.00 -
P/NAPS 14.24 7.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 13/11/03 - - - - -
Price 3.06 0.00 0.00 0.00 0.00 -
P/RPS 13.52 0.00 0.00 0.00 0.00 -
P/EPS 34.14 0.00 0.00 0.00 0.00 -
EY 2.93 0.00 0.00 0.00 0.00 -
DY 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 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