[XOXTECH] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 70.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 7,243 9,553 7,482 3,497 27.44%
PBT 194 3,336 3,552 1,148 -44.68%
Tax 135 202 -8 0 -
NP 329 3,538 3,544 1,148 -34.04%
-
NP to SH 302 3,538 3,544 1,148 -35.89%
-
Tax Rate -69.59% -6.06% 0.23% 0.00% -
Total Cost 6,914 6,015 3,938 2,349 43.26%
-
Net Worth 43,329 28,643 23,568 5,807 95.28%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 2,187 - -
Div Payout % - - 61.73% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 43,329 28,643 23,568 5,807 95.28%
NOSH 158,947 161,552 145,843 67,529 32.98%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.54% 37.04% 47.37% 32.83% -
ROE 0.70% 12.35% 15.04% 19.77% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.56 5.91 5.13 5.18 -4.15%
EPS 0.19 2.19 2.43 1.70 -51.79%
DPS 0.00 0.00 1.50 0.00 -
NAPS 0.2726 0.1773 0.1616 0.086 46.84%
Adjusted Per Share Value based on latest NOSH - 67,529
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.82 1.08 0.85 0.40 27.00%
EPS 0.03 0.40 0.40 0.13 -38.63%
DPS 0.00 0.00 0.25 0.00 -
NAPS 0.049 0.0324 0.0266 0.0066 94.96%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 - -
Price 0.38 1.82 2.50 0.00 -
P/RPS 8.34 30.78 48.73 0.00 -
P/EPS 200.00 83.11 102.88 0.00 -
EY 0.50 1.20 0.97 0.00 -
DY 0.00 0.00 0.60 0.00 -
P/NAPS 1.39 10.27 15.47 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/06 24/02/05 18/02/04 23/01/03 -
Price 0.43 1.42 2.73 0.00 -
P/RPS 9.44 24.01 53.21 0.00 -
P/EPS 226.32 64.84 112.35 0.00 -
EY 0.44 1.54 0.89 0.00 -
DY 0.00 0.00 0.55 0.00 -
P/NAPS 1.58 8.01 16.89 0.00 -

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