[XOXTECH] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -187.71%
YoY- -130.21%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,966 8,314 10,701 12,970 14,186 12,873 8,776 3.78%
PBT -256 -359 -1,873 154 2,162 1,608 915 -
Tax -463 -119 -135 -432 -664 -318 -346 4.97%
NP -719 -478 -2,008 -278 1,498 1,290 569 -
-
NP to SH -1,243 -798 -1,991 -364 1,205 1,131 412 -
-
Tax Rate - - - 280.52% 30.71% 19.78% 37.81% -
Total Cost 11,685 8,792 12,709 13,248 12,688 11,583 8,207 6.06%
-
Net Worth 26,121 26,475 40,442 51,064 47,235 44,674 44,987 -8.65%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 807 792 -
Div Payout % - - - - - 71.43% 192.31% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 26,121 26,475 40,442 51,064 47,235 44,674 44,987 -8.65%
NOSH 188,333 177,333 177,767 173,333 160,666 161,571 158,461 2.91%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.56% -5.75% -18.76% -2.14% 10.56% 10.02% 6.48% -
ROE -4.76% -3.01% -4.92% -0.71% 2.55% 2.53% 0.92% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.82 4.69 6.02 7.48 8.83 7.97 5.54 0.82%
EPS -0.66 -0.45 -1.12 -0.21 0.75 0.70 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.1387 0.1493 0.2275 0.2946 0.294 0.2765 0.2839 -11.24%
Adjusted Per Share Value based on latest NOSH - 173,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.24 0.94 1.21 1.47 1.60 1.45 0.99 3.82%
EPS -0.14 -0.09 -0.23 -0.04 0.14 0.13 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.09 -
NAPS 0.0295 0.0299 0.0457 0.0577 0.0534 0.0505 0.0508 -8.65%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.115 0.21 0.185 0.24 0.28 0.22 0.22 -
P/RPS 1.98 4.48 3.07 3.21 3.17 2.76 3.97 -10.94%
P/EPS -17.42 -46.67 -16.52 -114.29 37.33 31.43 84.62 -
EY -5.74 -2.14 -6.05 -0.88 2.68 3.18 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 2.27 2.27 -
P/NAPS 0.83 1.41 0.81 0.81 0.95 0.80 0.77 1.25%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 21/02/14 25/02/13 23/02/12 23/02/11 22/02/10 -
Price 0.105 0.20 0.24 0.23 0.28 0.17 0.22 -
P/RPS 1.80 4.27 3.99 3.07 3.17 2.13 3.97 -12.34%
P/EPS -15.91 -44.44 -21.43 -109.52 37.33 24.29 84.62 -
EY -6.29 -2.25 -4.67 -0.91 2.68 4.12 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 2.94 2.27 -
P/NAPS 0.76 1.34 1.05 0.78 0.95 0.61 0.77 -0.21%

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