[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 20.63%
YoY- -485.3%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 31,552 43,468 26,568 43,908 54,384 53,984 46,180 -6.14%
PBT 452 1,704 -8,272 -5,540 4,096 8,216 4,732 -32.36%
Tax -1,348 -1,048 -616 -696 -1,728 -2,696 -1,192 2.06%
NP -896 656 -8,888 -6,236 2,368 5,520 3,540 -
-
NP to SH -3,776 -1,696 -9,248 -6,396 1,660 4,592 3,072 -
-
Tax Rate 298.23% 61.50% - - 42.19% 32.81% 25.19% -
Total Cost 32,448 42,812 35,456 50,144 52,016 48,464 42,640 -4.44%
-
Net Worth 46,808 27,348 26,226 42,888 48,507 47,650 43,988 1.04%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 3,233 - -
Div Payout % - - - - - 70.42% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 46,808 27,348 26,226 42,888 48,507 47,650 43,988 1.04%
NOSH 586,850 176,666 176,488 177,666 159,615 161,690 163,404 23.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.84% 1.51% -33.45% -14.20% 4.35% 10.23% 7.67% -
ROE -8.07% -6.20% -35.26% -14.91% 3.42% 9.64% 6.98% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.94 24.60 15.05 24.71 34.07 33.39 28.26 -20.84%
EPS -0.84 -0.96 -5.24 -3.60 1.04 2.84 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.103 0.1548 0.1486 0.2414 0.3039 0.2947 0.2692 -14.78%
Adjusted Per Share Value based on latest NOSH - 177,666
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.52 4.85 2.96 4.90 6.07 6.02 5.15 -6.13%
EPS -0.42 -0.19 -1.03 -0.71 0.19 0.51 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.0522 0.0305 0.0293 0.0479 0.0541 0.0532 0.0491 1.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.065 0.115 0.19 0.20 0.25 0.22 0.17 -
P/RPS 0.94 0.47 1.26 0.81 0.73 0.66 0.60 7.76%
P/EPS -7.82 -11.98 -3.63 -5.56 24.04 7.75 9.04 -
EY -12.78 -8.35 -27.58 -18.00 4.16 12.91 11.06 -
DY 0.00 0.00 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.63 0.74 1.28 0.83 0.82 0.75 0.63 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 28/11/14 29/11/13 28/11/12 22/11/11 23/11/10 -
Price 0.05 0.115 0.22 0.185 0.22 0.25 0.17 -
P/RPS 0.72 0.47 1.46 0.75 0.65 0.75 0.60 3.08%
P/EPS -6.02 -11.98 -4.20 -5.14 21.15 8.80 9.04 -
EY -16.62 -8.35 -23.82 -19.46 4.73 11.36 11.06 -
DY 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
P/NAPS 0.49 0.74 1.48 0.77 0.72 0.85 0.63 -4.09%

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