[XOXTECH] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 58.04%
YoY- 215.66%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 19,985 22,555 30,330 23,107 9,862 19.29%
PBT 2,188 903 11,607 10,487 3,337 -10.00%
Tax -497 -123 -22 15 -10 165.33%
NP 1,691 780 11,585 10,502 3,327 -15.55%
-
NP to SH 1,423 607 11,585 10,502 3,327 -19.11%
-
Tax Rate 22.71% 13.62% 0.19% -0.14% 0.30% -
Total Cost 18,294 21,775 18,745 12,605 6,535 29.32%
-
Net Worth 45,552 43,277 31,891 27,567 13,330 35.93%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 1,640 - 1,166 - -
Div Payout % - 270.27% - 11.11% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 45,552 43,277 31,891 27,567 13,330 35.93%
NOSH 163,563 164,054 161,801 145,861 73,606 22.07%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.46% 3.46% 38.20% 45.45% 33.74% -
ROE 3.12% 1.40% 36.33% 38.10% 24.96% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 12.22 13.75 18.75 15.84 13.40 -2.27%
EPS 0.87 0.37 7.16 7.20 4.52 -33.74%
DPS 0.00 1.00 0.00 0.80 0.00 -
NAPS 0.2785 0.2638 0.1971 0.189 0.1811 11.35%
Adjusted Per Share Value based on latest NOSH - 146,653
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.26 2.55 3.43 2.61 1.11 19.43%
EPS 0.16 0.07 1.31 1.19 0.38 -19.43%
DPS 0.00 0.19 0.00 0.13 0.00 -
NAPS 0.0515 0.0489 0.036 0.0312 0.0151 35.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.25 0.50 1.14 2.69 0.55 -
P/RPS 2.05 3.64 6.08 16.98 4.10 -15.90%
P/EPS 28.74 135.14 15.92 37.36 12.17 23.94%
EY 3.48 0.74 6.28 2.68 8.22 -19.32%
DY 0.00 2.00 0.00 0.30 0.00 -
P/NAPS 0.90 1.90 5.78 14.23 3.04 -26.22%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/07 30/05/06 26/05/05 25/05/04 12/05/03 -
Price 0.22 0.34 0.97 2.45 0.82 -
P/RPS 1.80 2.47 5.17 15.47 6.12 -26.34%
P/EPS 25.29 91.89 13.55 34.03 18.14 8.65%
EY 3.95 1.09 7.38 2.94 5.51 -7.97%
DY 0.00 2.94 0.00 0.33 0.00 -
P/NAPS 0.79 1.29 4.92 12.96 4.53 -35.35%

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