[XOXTECH] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 35.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 27,064 16,086 13,149 11,534 9,080 0 0 -
PBT 12,432 5,739 4,449 3,642 2,692 0 0 -
Tax -28 -18 -13 0 0 0 0 -
NP 12,404 5,721 4,436 3,642 2,692 0 0 -
-
NP to SH 12,404 5,721 4,436 3,642 2,692 0 0 -
-
Tax Rate 0.23% 0.31% 0.29% 0.00% 0.00% - - -
Total Cost 14,660 10,365 8,713 7,892 6,388 0 0 -
-
Net Worth 21,452 15,540 13,330 5,800 0 0 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 776 - - - - - -
Div Payout % - 13.57% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 21,452 15,540 13,330 5,800 0 0 0 -
NOSH 90,938 77,625 73,606 67,444 67,300 0 0 -
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 45.83% 35.57% 33.74% 31.58% 29.65% 0.00% 0.00% -
ROE 57.82% 36.81% 33.28% 62.79% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.76 20.72 17.86 17.10 13.49 0.00 0.00 -
EPS 13.64 7.37 6.03 5.40 4.00 0.00 0.00 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2359 0.2002 0.1811 0.086 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,529
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.06 1.82 1.49 1.30 1.03 0.00 0.00 -
EPS 1.40 0.65 0.50 0.41 0.30 0.00 0.00 -
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0176 0.0151 0.0066 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 3.36 1.47 0.55 0.00 0.00 0.00 0.00 -
P/RPS 11.29 7.09 3.08 0.00 0.00 0.00 0.00 -
P/EPS 24.63 19.95 9.13 0.00 0.00 0.00 0.00 -
EY 4.06 5.01 10.96 0.00 0.00 0.00 0.00 -
DY 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.24 7.34 3.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 20/08/03 12/05/03 23/01/03 - - - -
Price 3.06 2.95 0.82 0.00 0.00 0.00 0.00 -
P/RPS 10.28 14.24 4.59 0.00 0.00 0.00 0.00 -
P/EPS 22.43 40.03 13.61 0.00 0.00 0.00 0.00 -
EY 4.46 2.50 7.35 0.00 0.00 0.00 0.00 -
DY 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.97 14.74 4.53 0.00 0.00 0.00 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