[XOXTECH] QoQ Annualized Quarter 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- 3.63%
YoY- 153.64%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 40,440 36,606 35,000 31,870 30,809 28,496 27,064 30.66%
PBT 15,476 12,920 12,496 14,447 13,982 13,320 12,432 15.70%
Tax -29 608 408 64 20 -30 -28 2.36%
NP 15,446 13,528 12,904 14,511 14,002 13,290 12,404 15.72%
-
NP to SH 15,446 13,528 12,904 14,511 14,002 13,290 12,404 15.72%
-
Tax Rate 0.19% -4.71% -3.27% -0.44% -0.14% 0.23% 0.23% -
Total Cost 24,993 23,078 22,096 17,359 16,806 15,206 14,660 42.66%
-
Net Worth 31,891 28,621 34,969 29,349 27,567 23,497 21,452 30.22%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 1,190 1,555 4,362 - -
Div Payout % - - - 8.21% 11.11% 32.82% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 31,891 28,621 34,969 29,349 27,567 23,497 21,452 30.22%
NOSH 161,801 161,431 161,300 148,830 145,861 145,404 90,938 46.78%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 38.20% 36.96% 36.87% 45.53% 45.45% 46.64% 45.83% -
ROE 48.44% 47.26% 36.90% 49.44% 50.79% 56.56% 57.82% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.99 22.68 21.70 21.41 21.12 19.60 29.76 -10.98%
EPS 9.55 8.38 8.00 9.75 9.60 9.14 13.64 -21.13%
DPS 0.00 0.00 0.00 0.80 1.07 3.00 0.00 -
NAPS 0.1971 0.1773 0.2168 0.1972 0.189 0.1616 0.2359 -11.28%
Adjusted Per Share Value based on latest NOSH - 157,834
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.57 4.14 3.96 3.60 3.48 3.22 3.06 30.62%
EPS 1.75 1.53 1.46 1.64 1.58 1.50 1.40 16.02%
DPS 0.00 0.00 0.00 0.13 0.18 0.49 0.00 -
NAPS 0.036 0.0323 0.0395 0.0332 0.0312 0.0266 0.0242 30.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.14 1.82 1.95 2.30 2.69 2.50 3.36 -
P/RPS 4.56 8.03 8.99 10.74 12.74 12.76 11.29 -45.32%
P/EPS 11.94 21.72 24.38 23.59 28.02 27.35 24.63 -38.26%
EY 8.37 4.60 4.10 4.24 3.57 3.66 4.06 61.91%
DY 0.00 0.00 0.00 0.35 0.40 1.20 0.00 -
P/NAPS 5.78 10.27 8.99 11.66 14.23 15.47 14.24 -45.14%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 24/08/04 25/05/04 18/02/04 13/11/03 -
Price 0.97 1.42 1.98 1.96 2.45 2.73 3.06 -
P/RPS 3.88 6.26 9.12 9.15 11.60 13.93 10.28 -47.74%
P/EPS 10.16 16.95 24.75 20.10 25.52 29.87 22.43 -40.99%
EY 9.84 5.90 4.04 4.97 3.92 3.35 4.46 69.39%
DY 0.00 0.00 0.00 0.41 0.44 1.10 0.00 -
P/NAPS 4.92 8.01 9.13 9.94 12.96 16.89 12.97 -47.56%

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