[XOXTECH] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 12.51%
YoY- 153.6%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 28,261 30,750 42,340 31,870 16,086 15.11%
PBT -3,107 2,454 16,816 14,447 5,740 -
Tax -1,264 -420 -234 64 -18 189.26%
NP -4,371 2,034 16,582 14,511 5,722 -
-
NP to SH -4,639 1,536 16,582 14,511 5,722 -
-
Tax Rate - 17.11% 1.39% -0.44% 0.31% -
Total Cost 32,632 28,716 25,758 17,359 10,364 33.18%
-
Net Worth 39,816 44,005 33,546 31,124 18,093 21.78%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 1,625 1,627 4,623 - -
Div Payout % - 105.83% 9.82% 31.86% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 39,816 44,005 33,546 31,124 18,093 21.78%
NOSH 163,517 162,982 162,768 157,834 90,377 15.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -15.47% 6.61% 39.16% 45.53% 35.57% -
ROE -11.65% 3.49% 49.43% 46.62% 31.62% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.28 18.87 26.01 20.19 17.80 -0.73%
EPS -2.84 0.94 10.19 9.19 6.33 -
DPS 0.00 1.00 1.00 2.93 0.00 -
NAPS 0.2435 0.27 0.2061 0.1972 0.2002 5.01%
Adjusted Per Share Value based on latest NOSH - 157,834
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.15 3.43 4.72 3.56 1.79 15.16%
EPS -0.52 0.17 1.85 1.62 0.64 -
DPS 0.00 0.18 0.18 0.52 0.00 -
NAPS 0.0444 0.0491 0.0374 0.0347 0.0202 21.74%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.22 0.34 0.92 2.30 1.47 -
P/RPS 1.27 1.80 3.54 11.39 8.26 -37.36%
P/EPS -7.75 36.08 9.03 25.02 23.22 -
EY -12.90 2.77 11.07 4.00 4.31 -
DY 0.00 2.93 1.09 1.27 0.00 -
P/NAPS 0.90 1.26 4.46 11.66 7.34 -40.80%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/07 28/08/06 24/08/05 24/08/04 - -
Price 0.22 0.25 0.60 1.96 0.00 -
P/RPS 1.27 1.33 2.31 9.71 0.00 -
P/EPS -7.75 26.53 5.89 21.32 0.00 -
EY -12.90 3.77 16.98 4.69 0.00 -
DY 0.00 3.99 1.67 1.49 0.00 -
P/NAPS 0.90 0.93 2.91 9.94 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