[XOXTECH] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -129.41%
YoY- -100.45%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 32,011 24,763 30,705 39,317 42,348 36,789 28,731 1.81%
PBT 734 -3,015 -5,013 1,586 6,091 4,830 3,385 -22.47%
Tax -1,116 -441 -431 -1,251 -1,791 -1,009 -1,108 0.11%
NP -382 -3,456 -5,444 335 4,300 3,821 2,277 -
-
NP to SH -1,983 -4,013 -5,547 -15 3,340 3,251 1,818 -
-
Tax Rate 152.04% - - 78.88% 29.40% 20.89% 32.73% -
Total Cost 32,393 28,219 36,149 38,982 38,048 32,968 26,454 3.43%
-
Net Worth 24,532 26,305 38,740 44,789 48,163 44,575 45,287 -9.70%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 806 1,617 811 -
Div Payout % - - - - 24.15% 49.75% 44.64% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 24,532 26,305 38,740 44,789 48,163 44,575 45,287 -9.70%
NOSH 188,857 176,784 177,220 150,000 161,352 161,741 162,321 2.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.19% -13.96% -17.73% 0.85% 10.15% 10.39% 7.93% -
ROE -8.08% -15.26% -14.32% -0.03% 6.93% 7.29% 4.01% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.95 14.01 17.33 26.21 26.25 22.75 17.70 -0.71%
EPS -1.05 -2.27 -3.13 -0.01 2.07 2.01 1.12 -
DPS 0.00 0.00 0.00 0.00 0.50 1.00 0.50 -
NAPS 0.1299 0.1488 0.2186 0.2986 0.2985 0.2756 0.279 -11.95%
Adjusted Per Share Value based on latest NOSH - 165,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.62 2.80 3.47 4.44 4.79 4.16 3.25 1.81%
EPS -0.22 -0.45 -0.63 0.00 0.38 0.37 0.21 -
DPS 0.00 0.00 0.00 0.00 0.09 0.18 0.09 -
NAPS 0.0277 0.0297 0.0438 0.0506 0.0544 0.0504 0.0512 -9.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.17 0.185 0.20 0.185 0.26 0.18 0.22 -
P/RPS 1.00 1.32 1.15 0.71 0.99 0.79 1.24 -3.51%
P/EPS -16.19 -8.15 -6.39 -1,850.00 12.56 8.96 19.64 -
EY -6.18 -12.27 -15.65 -0.05 7.96 11.17 5.09 -
DY 0.00 0.00 0.00 0.00 1.92 5.56 2.27 -
P/NAPS 1.31 1.24 0.91 0.62 0.87 0.65 0.79 8.78%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 22/05/15 23/05/14 28/05/13 24/05/12 25/05/11 25/05/10 -
Price 0.27 0.15 0.22 0.22 0.26 0.17 0.18 -
P/RPS 1.59 1.07 1.27 0.84 0.99 0.75 1.02 7.67%
P/EPS -25.71 -6.61 -7.03 -2,200.00 12.56 8.46 16.07 -
EY -3.89 -15.13 -14.23 -0.05 7.96 11.82 6.22 -
DY 0.00 0.00 0.00 0.00 1.92 5.88 2.78 -
P/NAPS 2.08 1.01 1.01 0.74 0.87 0.62 0.65 21.37%

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