[XOXTECH] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 7.14%
YoY- 264.91%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 26,044 28,946 36,606 28,496 11,534 22.56%
PBT 3,180 -450 12,920 13,320 3,642 -3.33%
Tax -648 98 608 -30 0 -
NP 2,532 -352 13,528 13,290 3,642 -8.68%
-
NP to SH 2,222 -314 13,528 13,290 3,642 -11.61%
-
Tax Rate 20.38% - -4.71% 0.23% 0.00% -
Total Cost 23,512 29,298 23,078 15,206 7,892 31.35%
-
Net Worth 45,224 42,798 28,621 23,497 5,800 67.04%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 4,362 - -
Div Payout % - - - 32.82% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 45,224 42,798 28,621 23,497 5,800 67.04%
NOSH 163,382 156,999 161,431 145,404 67,444 24.73%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.72% -1.22% 36.96% 46.64% 31.58% -
ROE 4.91% -0.73% 47.26% 56.56% 62.79% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.94 18.44 22.68 19.60 17.10 -1.73%
EPS 1.36 -0.20 8.38 9.14 5.40 -29.14%
DPS 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.2768 0.2726 0.1773 0.1616 0.086 33.91%
Adjusted Per Share Value based on latest NOSH - 145,843
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.91 3.23 4.08 3.18 1.29 22.53%
EPS 0.25 -0.04 1.51 1.48 0.41 -11.62%
DPS 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.0505 0.0478 0.0319 0.0262 0.0065 66.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.23 0.38 1.82 2.50 0.00 -
P/RPS 1.44 2.06 8.03 12.76 0.00 -
P/EPS 16.91 -190.00 21.72 27.35 0.00 -
EY 5.91 -0.53 4.60 3.66 0.00 -
DY 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.83 1.39 10.27 15.47 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 23/02/06 24/02/05 18/02/04 23/01/03 -
Price 0.31 0.43 1.42 2.73 0.00 -
P/RPS 1.94 2.33 6.26 13.93 0.00 -
P/EPS 22.79 -215.00 16.95 29.87 0.00 -
EY 4.39 -0.47 5.90 3.35 0.00 -
DY 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 1.12 1.58 8.01 16.89 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