[XOXTECH] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -40190.0%
YoY- -308.49%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 41,085 37,177 39,396 50,241 56,308 51,002 40,272 0.33%
PBT -2,066 -2,487 -14,813 -6,246 7,378 7,136 3,714 -
Tax -1,410 -676 -558 -1,206 -2,280 -1,623 -1,351 0.71%
NP -3,476 -3,163 -15,371 -7,452 5,098 5,513 2,363 -
-
NP to SH -5,927 -4,054 -15,543 -8,058 3,865 4,713 1,724 -
-
Tax Rate - - - - 30.90% 22.74% 36.38% -
Total Cost 44,561 40,340 54,767 57,693 51,210 45,489 37,909 2.72%
-
Net Worth 21,238 26,190 28,530 43,021 49,013 47,113 63,055 -16.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 808 2,429 1,180 -
Div Payout % - - - - 20.92% 51.55% 68.49% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 21,238 26,190 28,530 43,021 49,013 47,113 63,055 -16.57%
NOSH 189,967 177,807 177,098 171,812 161,706 161,958 236,164 -3.55%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.46% -8.51% -39.02% -14.83% 9.05% 10.81% 5.87% -
ROE -27.91% -15.48% -54.48% -18.73% 7.89% 10.00% 2.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.63 20.91 22.25 29.24 34.82 31.49 17.05 4.04%
EPS -3.12 -2.28 -8.78 -4.69 2.39 2.91 0.73 -
DPS 0.00 0.00 0.00 0.00 0.50 1.50 0.50 -
NAPS 0.1118 0.1473 0.1611 0.2504 0.3031 0.2909 0.267 -13.49%
Adjusted Per Share Value based on latest NOSH - 177,158
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.64 4.20 4.45 5.68 6.36 5.76 4.55 0.32%
EPS -0.67 -0.46 -1.76 -0.91 0.44 0.53 0.19 -
DPS 0.00 0.00 0.00 0.00 0.09 0.27 0.13 -
NAPS 0.024 0.0296 0.0322 0.0486 0.0554 0.0532 0.0713 -16.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.095 0.135 0.20 0.185 0.25 0.17 0.17 -
P/RPS 0.44 0.65 0.90 0.63 0.72 0.54 1.00 -12.77%
P/EPS -3.04 -5.92 -2.28 -3.94 10.46 5.84 23.29 -
EY -32.84 -16.89 -43.88 -25.35 9.56 17.12 4.29 -
DY 0.00 0.00 0.00 0.00 2.00 8.82 2.94 -
P/NAPS 0.85 0.92 1.24 0.74 0.82 0.58 0.64 4.83%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 25/08/15 29/08/14 29/08/13 28/08/12 18/08/11 26/08/10 -
Price 0.07 0.12 0.215 0.18 0.26 0.19 0.19 -
P/RPS 0.32 0.57 0.97 0.62 0.75 0.60 1.11 -18.70%
P/EPS -2.24 -5.26 -2.45 -3.84 10.88 6.53 26.03 -
EY -44.57 -19.00 -40.82 -26.06 9.19 15.32 3.84 -
DY 0.00 0.00 0.00 0.00 1.92 7.89 2.63 -
P/NAPS 0.63 0.81 1.33 0.72 0.86 0.65 0.71 -1.97%

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