[XOXTECH] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 40.5%
YoY- -44.59%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,177 33,017 29,912 26,568 39,396 40,940 43,356 -9.76%
PBT -2,487 -4,020 -4,854 -8,272 -14,813 -6,684 -6,516 -47.47%
Tax -676 -588 -546 -616 -558 -574 -618 6.18%
NP -3,163 -4,608 -5,400 -8,888 -15,371 -7,258 -7,134 -41.94%
-
NP to SH -4,054 -5,350 -6,220 -9,248 -15,543 -7,396 -7,180 -31.75%
-
Tax Rate - - - - - - - -
Total Cost 40,340 37,625 35,312 35,456 54,767 48,198 50,490 -13.93%
-
Net Worth 26,190 26,305 26,381 26,226 28,530 38,740 40,232 -24.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 26,190 26,305 26,381 26,226 28,530 38,740 40,232 -24.94%
NOSH 177,807 176,784 176,704 176,488 177,098 177,220 176,847 0.36%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -8.51% -13.96% -18.05% -33.45% -39.02% -17.73% -16.45% -
ROE -15.48% -20.34% -23.58% -35.26% -54.48% -19.09% -17.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.91 18.68 16.93 15.05 22.25 23.10 24.52 -10.09%
EPS -2.28 -3.03 -3.52 -5.24 -8.78 -4.17 -4.06 -32.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.1488 0.1493 0.1486 0.1611 0.2186 0.2275 -25.21%
Adjusted Per Share Value based on latest NOSH - 176,488
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.20 3.73 3.38 3.00 4.45 4.63 4.90 -9.79%
EPS -0.46 -0.60 -0.70 -1.05 -1.76 -0.84 -0.81 -31.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0297 0.0298 0.0296 0.0322 0.0438 0.0455 -24.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.135 0.185 0.21 0.19 0.20 0.20 0.185 -
P/RPS 0.65 0.99 1.24 1.26 0.90 0.87 0.75 -9.12%
P/EPS -5.92 -6.11 -5.97 -3.63 -2.28 -4.79 -4.56 19.06%
EY -16.89 -16.36 -16.76 -27.58 -43.88 -20.87 -21.95 -16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.24 1.41 1.28 1.24 0.91 0.81 8.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 22/05/15 27/02/15 28/11/14 29/08/14 23/05/14 21/02/14 -
Price 0.12 0.15 0.20 0.22 0.215 0.22 0.24 -
P/RPS 0.57 0.80 1.18 1.46 0.97 0.95 0.98 -30.39%
P/EPS -5.26 -4.96 -5.68 -4.20 -2.45 -5.27 -5.91 -7.49%
EY -19.00 -20.18 -17.60 -23.82 -40.82 -18.97 -16.92 8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.01 1.34 1.48 1.33 1.01 1.05 -15.92%

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