[XOXTECH] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 71.27%
YoY- 10.31%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 23,994 19,985 22,555 30,330 23,107 9,862 19.43%
PBT 4,644 2,188 903 11,607 10,487 3,337 6.82%
Tax -1,592 -497 -123 -22 15 -10 175.36%
NP 3,052 1,691 780 11,585 10,502 3,327 -1.70%
-
NP to SH 2,484 1,423 607 11,585 10,502 3,327 -5.67%
-
Tax Rate 34.28% 22.71% 13.62% 0.19% -0.14% 0.30% -
Total Cost 20,942 18,294 21,775 18,745 12,605 6,535 26.19%
-
Net Worth 41,361 45,552 43,277 31,891 27,567 13,330 25.38%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 817 - 1,640 - 1,166 - -
Div Payout % 32.89% - 270.27% - 11.11% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 41,361 45,552 43,277 31,891 27,567 13,330 25.38%
NOSH 163,421 163,563 164,054 161,801 145,861 73,606 17.27%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.72% 8.46% 3.46% 38.20% 45.45% 33.74% -
ROE 6.01% 3.12% 1.40% 36.33% 38.10% 24.96% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 14.68 12.22 13.75 18.75 15.84 13.40 1.83%
EPS 1.52 0.87 0.37 7.16 7.20 4.52 -19.56%
DPS 0.50 0.00 1.00 0.00 0.80 0.00 -
NAPS 0.2531 0.2785 0.2638 0.1971 0.189 0.1811 6.91%
Adjusted Per Share Value based on latest NOSH - 162,323
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.71 2.26 2.55 3.43 2.61 1.11 19.52%
EPS 0.28 0.16 0.07 1.31 1.19 0.38 -5.91%
DPS 0.09 0.00 0.19 0.00 0.13 0.00 -
NAPS 0.0467 0.0515 0.0489 0.036 0.0312 0.0151 25.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.13 0.25 0.50 1.14 2.69 0.55 -
P/RPS 0.89 2.05 3.64 6.08 16.98 4.10 -26.30%
P/EPS 8.55 28.74 135.14 15.92 37.36 12.17 -6.81%
EY 11.69 3.48 0.74 6.28 2.68 8.22 7.28%
DY 3.85 0.00 2.00 0.00 0.30 0.00 -
P/NAPS 0.51 0.90 1.90 5.78 14.23 3.04 -29.99%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/08 28/05/07 30/05/06 26/05/05 25/05/04 12/05/03 -
Price 0.12 0.22 0.34 0.97 2.45 0.82 -
P/RPS 0.82 1.80 2.47 5.17 15.47 6.12 -33.07%
P/EPS 7.89 25.29 91.89 13.55 34.03 18.14 -15.32%
EY 12.67 3.95 1.09 7.38 2.94 5.51 18.09%
DY 4.17 0.00 2.94 0.00 0.33 0.00 -
P/NAPS 0.47 0.79 1.29 4.92 12.96 4.53 -36.40%

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