[XOXTECH] YoY Quarter Result on 30-Jun-2012 [#4]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -46.81%
YoY- -64.09%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 12,414 8,691 10,924 13,960 14,213 11,541 9,549 4.46%
PBT 528 -9,800 -7,832 1,287 2,306 329 2,733 -23.95%
Tax -235 -127 45 -489 -614 -243 -761 -17.77%
NP 293 -9,927 -7,787 798 1,692 86 1,972 -27.21%
-
NP to SH -41 -9,996 -8,043 525 1,462 -94 1,673 -
-
Tax Rate 44.51% - - 38.00% 26.63% 73.86% 27.84% -
Total Cost 12,121 18,618 18,711 13,162 12,521 11,455 7,577 8.14%
-
Net Worth 30,196 28,501 44,360 48,430 47,255 62,744 44,959 -6.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 812 - 1,624 -
Div Payout % - - - - 55.56% - 97.09% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 30,196 28,501 44,360 48,430 47,255 62,744 44,959 -6.41%
NOSH 205,000 177,030 177,158 159,782 162,444 235,000 162,427 3.95%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.36% -114.22% -71.28% 5.72% 11.90% 0.75% 20.65% -
ROE -0.14% -35.07% -18.13% 1.08% 3.09% -0.15% 3.72% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.06 4.91 6.17 8.74 8.75 4.91 5.88 0.50%
EPS -0.02 -5.65 -4.54 0.33 0.90 -0.04 1.03 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.1473 0.161 0.2504 0.3031 0.2909 0.267 0.2768 -9.97%
Adjusted Per Share Value based on latest NOSH - 159,782
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.39 0.97 1.22 1.56 1.59 1.29 1.07 4.45%
EPS 0.00 -1.12 -0.90 0.06 0.16 -0.01 0.19 -
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.18 -
NAPS 0.0337 0.0318 0.0495 0.054 0.0527 0.07 0.0502 -6.42%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.135 0.20 0.185 0.25 0.17 0.17 0.18 -
P/RPS 2.23 4.07 3.00 2.86 1.94 3.46 3.06 -5.13%
P/EPS -675.00 -3.54 -4.07 76.09 18.89 -425.00 17.48 -
EY -0.15 -28.23 -24.54 1.31 5.29 -0.24 5.72 -
DY 0.00 0.00 0.00 0.00 2.94 0.00 5.56 -
P/NAPS 0.92 1.24 0.74 0.82 0.58 0.64 0.65 5.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 29/08/14 29/08/13 28/08/12 18/08/11 26/08/10 26/08/09 -
Price 0.12 0.215 0.18 0.26 0.19 0.19 0.19 -
P/RPS 1.98 4.38 2.92 2.98 2.17 3.87 3.23 -7.82%
P/EPS -600.00 -3.81 -3.96 79.13 21.11 -475.00 18.45 -
EY -0.17 -26.26 -25.22 1.26 4.74 -0.21 5.42 -
DY 0.00 0.00 0.00 0.00 2.63 0.00 5.26 -
P/NAPS 0.81 1.34 0.72 0.86 0.65 0.71 0.69 2.70%

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