[XOXTECH] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 31.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 8,082 12,027 8,859 4,095 25.40%
PBT 1,128 5,147 3,827 1,516 -9.37%
Tax -172 -326 30 -10 157.90%
NP 956 4,821 3,857 1,506 -14.04%
-
NP to SH 764 4,821 3,857 1,506 -20.22%
-
Tax Rate 15.25% 6.33% -0.78% 0.66% -
Total Cost 7,126 7,206 5,002 2,589 40.09%
-
Net Worth 42,881 31,993 27,717 16,331 37.91%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 1,625 - 1,173 - -
Div Payout % 212.77% - 30.42% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 42,881 31,993 27,717 16,331 37.91%
NOSH 162,553 162,323 146,653 90,179 21.67%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.83% 40.08% 43.54% 36.78% -
ROE 1.78% 15.07% 13.92% 9.22% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 4.97 7.41 6.04 4.54 3.05%
EPS 0.47 2.97 2.63 1.67 -34.44%
DPS 1.00 0.00 0.80 0.00 -
NAPS 0.2638 0.1971 0.189 0.1811 13.34%
Adjusted Per Share Value based on latest NOSH - 90,179
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 0.90 1.34 0.99 0.46 25.04%
EPS 0.09 0.54 0.43 0.17 -19.08%
DPS 0.18 0.00 0.13 0.00 -
NAPS 0.0478 0.0357 0.0309 0.0182 37.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.50 1.14 2.69 0.55 -
P/RPS 10.06 15.39 44.53 12.11 -5.98%
P/EPS 106.38 38.38 102.28 32.93 47.77%
EY 0.94 2.61 0.98 3.04 -32.35%
DY 2.00 0.00 0.30 0.00 -
P/NAPS 1.90 5.78 14.23 3.04 -14.48%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/05/06 26/05/05 25/05/04 12/05/03 -
Price 0.34 0.97 2.45 0.82 -
P/RPS 6.84 13.09 40.56 18.06 -27.62%
P/EPS 72.34 32.66 93.16 49.10 13.77%
EY 1.38 3.06 1.07 2.04 -12.20%
DY 2.94 0.00 0.33 0.00 -
P/NAPS 1.29 4.92 12.96 4.53 -34.18%

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