[XOXTECH] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 29.4%
YoY- 479.13%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 29,299 38,510 35,925 24,567 5,767 50.09%
PBT 4,269 10,131 14,247 10,579 1,821 23.72%
Tax -793 -489 383 -33 0 -
NP 3,476 9,642 14,630 10,546 1,821 17.52%
-
NP to SH 2,804 9,661 14,630 10,546 1,821 11.38%
-
Tax Rate 18.58% 4.83% -2.69% 0.31% 0.00% -
Total Cost 25,823 28,868 21,295 14,021 3,946 59.89%
-
Net Worth 44,662 43,329 28,643 23,568 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,625 1,627 2,435 3,091 - -
Div Payout % 57.97% 16.85% 16.65% 29.31% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 44,662 43,329 28,643 23,568 0 -
NOSH 161,351 158,947 161,552 145,843 67,529 24.30%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.86% 25.04% 40.72% 42.93% 31.58% -
ROE 6.28% 22.30% 51.08% 44.75% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 18.16 24.23 22.24 16.84 8.54 20.74%
EPS 1.74 6.08 9.06 7.23 2.70 -10.39%
DPS 1.01 1.02 1.51 2.12 0.00 -
NAPS 0.2768 0.2726 0.1773 0.1616 0.00 -
Adjusted Per Share Value based on latest NOSH - 145,843
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.31 4.35 4.06 2.78 0.65 50.17%
EPS 0.32 1.09 1.65 1.19 0.21 11.09%
DPS 0.18 0.18 0.28 0.35 0.00 -
NAPS 0.0505 0.049 0.0324 0.0266 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.23 0.38 1.82 2.50 0.00 -
P/RPS 1.27 1.57 8.18 14.84 0.00 -
P/EPS 13.23 6.25 20.10 34.57 0.00 -
EY 7.56 16.00 4.98 2.89 0.00 -
DY 4.38 2.69 0.83 0.85 0.00 -
P/NAPS 0.83 1.39 10.27 15.47 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 23/02/06 24/02/05 18/02/04 - -
Price 0.31 0.43 1.42 2.73 0.00 -
P/RPS 1.71 1.77 6.39 16.21 0.00 -
P/EPS 17.84 7.07 15.68 37.75 0.00 -
EY 5.61 14.14 6.38 2.65 0.00 -
DY 3.25 2.38 1.06 0.78 0.00 -
P/NAPS 1.12 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