[XOXTECH] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 22.29%
YoY- 287.65%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 28,180 34,565 39,093 29,331 9,862 29.99%
PBT 3,739 6,112 15,567 12,890 3,337 2.88%
Tax -794 -335 27 7 -10 198.28%
NP 2,945 5,777 15,594 12,897 3,327 -3.00%
-
NP to SH 2,352 5,604 15,594 12,897 3,327 -8.29%
-
Tax Rate 21.24% 5.48% -0.17% -0.05% 0.30% -
Total Cost 25,235 28,788 23,499 16,434 6,535 40.14%
-
Net Worth 45,732 42,881 31,993 27,717 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 3,253 1,262 4,264 - -
Div Payout % - 58.05% 8.10% 33.07% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 45,732 42,881 31,993 27,717 0 -
NOSH 164,210 162,553 162,323 146,653 90,179 16.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.45% 16.71% 39.89% 43.97% 33.74% -
ROE 5.14% 13.07% 48.74% 46.53% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.16 21.26 24.08 20.00 10.94 11.90%
EPS 1.43 3.45 9.61 8.79 3.69 -21.08%
DPS 0.00 2.00 0.78 2.91 0.00 -
NAPS 0.2785 0.2638 0.1971 0.189 0.00 -
Adjusted Per Share Value based on latest NOSH - 146,653
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 3.14 3.86 4.36 3.27 1.10 29.95%
EPS 0.26 0.63 1.74 1.44 0.37 -8.43%
DPS 0.00 0.36 0.14 0.48 0.00 -
NAPS 0.051 0.0478 0.0357 0.0309 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.25 0.50 1.14 2.69 0.55 -
P/RPS 1.46 2.35 4.73 13.45 5.03 -26.58%
P/EPS 17.45 14.50 11.87 30.59 14.91 4.00%
EY 5.73 6.89 8.43 3.27 6.71 -3.86%
DY 0.00 4.00 0.68 1.08 0.00 -
P/NAPS 0.90 1.90 5.78 14.23 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/07 30/05/06 26/05/05 25/05/04 - -
Price 0.22 0.34 0.97 2.45 0.00 -
P/RPS 1.28 1.60 4.03 12.25 0.00 -
P/EPS 15.36 9.86 10.10 27.86 0.00 -
EY 6.51 10.14 9.90 3.59 0.00 -
DY 0.00 5.89 0.80 1.19 0.00 -
P/NAPS 0.79 1.29 4.92 12.96 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