[XOXTECH] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -12.26%
YoY- -7139.22%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 33,372 43,666 29,912 43,356 53,132 55,364 48,838 -6.14%
PBT 1,662 340 -4,854 -6,516 2,356 8,432 5,586 -18.27%
Tax -1,844 -1,450 -546 -618 -1,728 -2,676 -1,232 6.94%
NP -182 -1,110 -5,400 -7,134 628 5,756 4,354 -
-
NP to SH -3,366 -3,334 -6,220 -7,180 102 4,706 3,800 -
-
Tax Rate 110.95% 426.47% - - 73.34% 31.74% 22.06% -
Total Cost 33,554 44,776 35,312 50,490 52,504 49,608 44,484 -4.58%
-
Net Worth 60,298 25,690 26,381 40,232 50,082 47,382 44,901 5.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 1,611 1,623 -
Div Payout % - - - - - 34.25% 42.74% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 60,298 25,690 26,381 40,232 50,082 47,382 44,901 5.03%
NOSH 586,846 185,222 176,704 176,847 170,000 161,164 162,393 23.85%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.55% -2.54% -18.05% -16.45% 1.18% 10.40% 8.92% -
ROE -5.58% -12.98% -23.58% -17.85% 0.20% 9.93% 8.46% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.71 23.57 16.93 24.52 31.25 34.35 30.07 -24.16%
EPS -0.64 -1.80 -3.52 -4.06 0.06 2.92 2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.1032 0.1387 0.1493 0.2275 0.2946 0.294 0.2765 -15.13%
Adjusted Per Share Value based on latest NOSH - 177,767
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.72 4.87 3.34 4.84 5.93 6.18 5.45 -6.16%
EPS -0.38 -0.37 -0.69 -0.80 0.01 0.53 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.18 -
NAPS 0.0673 0.0287 0.0294 0.0449 0.0559 0.0529 0.0501 5.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.045 0.115 0.21 0.185 0.24 0.28 0.22 -
P/RPS 0.79 0.49 1.24 0.75 0.77 0.82 0.73 1.32%
P/EPS -7.81 -6.39 -5.97 -4.56 400.00 9.59 9.40 -
EY -12.80 -15.65 -16.76 -21.95 0.25 10.43 10.64 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 4.55 -
P/NAPS 0.44 0.83 1.41 0.81 0.81 0.95 0.80 -9.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 29/02/16 27/02/15 21/02/14 25/02/13 23/02/12 23/02/11 -
Price 0.055 0.105 0.20 0.24 0.23 0.28 0.17 -
P/RPS 0.96 0.45 1.18 0.98 0.74 0.82 0.57 9.06%
P/EPS -9.55 -5.83 -5.68 -5.91 383.33 9.59 7.26 -
EY -10.47 -17.14 -17.60 -16.92 0.26 10.43 13.76 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 5.88 -
P/NAPS 0.53 0.76 1.34 1.05 0.78 0.95 0.61 -2.31%

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