[XOXTECH] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -93.86%
YoY- -97.83%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 43,666 29,912 43,356 53,132 55,364 48,838 37,986 2.34%
PBT 340 -4,854 -6,516 2,356 8,432 5,586 4,218 -34.26%
Tax -1,450 -546 -618 -1,728 -2,676 -1,232 -1,506 -0.62%
NP -1,110 -5,400 -7,134 628 5,756 4,354 2,712 -
-
NP to SH -3,334 -6,220 -7,180 102 4,706 3,800 1,996 -
-
Tax Rate 426.47% - - 73.34% 31.74% 22.06% 35.70% -
Total Cost 44,776 35,312 50,490 52,504 49,608 44,484 35,274 4.05%
-
Net Worth 25,690 26,381 40,232 50,082 47,382 44,901 45,698 -9.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 1,611 1,623 1,609 -
Div Payout % - - - - 34.25% 42.74% 80.65% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 25,690 26,381 40,232 50,082 47,382 44,901 45,698 -9.14%
NOSH 185,222 176,704 176,847 170,000 161,164 162,393 160,967 2.36%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.54% -18.05% -16.45% 1.18% 10.40% 8.92% 7.14% -
ROE -12.98% -23.58% -17.85% 0.20% 9.93% 8.46% 4.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.57 16.93 24.52 31.25 34.35 30.07 23.60 -0.02%
EPS -1.80 -3.52 -4.06 0.06 2.92 2.34 1.24 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.1387 0.1493 0.2275 0.2946 0.294 0.2765 0.2839 -11.24%
Adjusted Per Share Value based on latest NOSH - 173,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.93 3.38 4.90 6.00 6.26 5.52 4.29 2.34%
EPS -0.38 -0.70 -0.81 0.01 0.53 0.43 0.23 -
DPS 0.00 0.00 0.00 0.00 0.18 0.18 0.18 -
NAPS 0.029 0.0298 0.0455 0.0566 0.0535 0.0507 0.0516 -9.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.115 0.21 0.185 0.24 0.28 0.22 0.22 -
P/RPS 0.49 1.24 0.75 0.77 0.82 0.73 0.93 -10.12%
P/EPS -6.39 -5.97 -4.56 400.00 9.59 9.40 17.74 -
EY -15.65 -16.76 -21.95 0.25 10.43 10.64 5.64 -
DY 0.00 0.00 0.00 0.00 3.57 4.55 4.55 -
P/NAPS 0.83 1.41 0.81 0.81 0.95 0.80 0.77 1.25%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 21/02/14 25/02/13 23/02/12 23/02/11 22/02/10 -
Price 0.105 0.20 0.24 0.23 0.28 0.17 0.22 -
P/RPS 0.45 1.18 0.98 0.74 0.82 0.57 0.93 -11.39%
P/EPS -5.83 -5.68 -5.91 383.33 9.59 7.26 17.74 -
EY -17.14 -17.60 -16.92 0.26 10.43 13.76 5.64 -
DY 0.00 0.00 0.00 0.00 3.57 5.88 4.55 -
P/NAPS 0.76 1.34 1.05 0.78 0.95 0.61 0.77 -0.21%

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